| Revenue | DKK 1,2M | -19% |
| EBITDA | DKK 267K | -58% |
| Net profit | DKK 161K | -62% |
| Total assets | DKK 2,3M | -12% |
| Equity | DKK 817K | -15% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.302 | 1.303 | 1.676 | 1.306 | 1.360 | 1.615 | 1.101 | 611 | 713 | 823 | 747 | 919 | 1.478 | 1.192 |
| Staff expenses | -2.058 | -1.125 | -1.036 | -1.090 | -1.183 | -1.272 | -1.200 | -855 | -693 | -663 | -707 | -842 | -845 | -925 |
| EBITDA | 244 | 178 | 641 | 216 | 177 | 343 | -98 | -244 | 20 | 160 | 40 | 77 | 632 | 267 |
| Depreciation & amort. | 98 | 93 | 119 | 115 | 62 | -45 | -47 | -18 | -12 | -12 | -0 | -0 | -16 | -29 |
| EBIT | 146 | 85 | 522 | 101 | 115 | 298 | -146 | -261 | 8 | 148 | 40 | 77 | 616 | 238 |
| Net financials | -141 | -60 | -53 | -36 | -84 | -111 | -32 | -58 | -43 | -7 | -24 | -49 | -68 | -32 |
| Profit before tax | 4 | 25 | 469 | 65 | 31 | 186 | -178 | -320 | -35 | 141 | 17 | 28 | 548 | 206 |
| Tax | 4 | 10 | 121 | 26 | 10 | 46 | -37 | -69 | -0 | 25 | 8 | 9 | 121 | 45 |
| Net profit | 0 | 15 | 348 | 39 | 21 | 141 | -141 | -250 | -35 | 116 | 9 | 20 | 427 | 161 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.543 | 3.563 | 2.944 | 3.756 | 4.511 | 4.436 | 1.272 | 2.365 | 929 | 2.378 | 1.770 | 3.438 | 2.623 | 2.309 |
| Equity | 535 | 550 | 648 | 688 | 670 | 811 | 670 | 420 | 384 | 501 | 509 | 529 | 956 | 817 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.008 | 3.013 | 2.296 | 3.069 | 3.841 | 3.625 | 602 | 1.945 | 544 | 1.878 | 1.260 | 2.909 | 1.667 | 1.492 |
| Total debt | 3.008 | 3.013 | 2.296 | 3.069 | 3.841 | 3.625 | 602 | 1.945 | 544 | 1.878 | 1.260 | 2.909 | 1.667 | 1.492 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TEAM UNIAIR ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Freddi Sundstrup | Management | 0 companies |
| Jan Sundstrup | Board of Directors | 0 companies |
| Lone Leth Sundstrup | Chairman | 0 companies |