| Revenue | DKK -10K | -6% |
| EBITDA | DKK -10K | +6% |
| Net profit | DKK -146K | +61% |
| Total assets | DKK 623K | +942% |
| Equity | DKK -17M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -137 | -6.048 | 29.207 | 5.035 | -73 | -1.119 | -313 | -10.790 | 259 | 747 | -16 | -13 | -11 | -10 |
| Staff expenses | -580 | -555 | -672 | -557 | -655 | -508 | -460 | -353 | -101 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -718 | -6.603 | 28.535 | -1.933 | -728 | -1.627 | -773 | -13.360 | 158 | 747 | -16 | -13 | -11 | -10 |
| Depreciation & amort. | 953 | 14.751 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.671 | -21.354 | 28.535 | -1.933 | -728 | -1.627 | -773 | -13.360 | 158 | 747 | -16 | -13 | -11 | -10 |
| Net financials | -23 | -670 | -547 | -1.409 | -730 | -927 | -733 | -448 | -543 | -503 | -502 | -504 | -359 | -709 |
| Profit before tax | -1.694 | -22.023 | 27.988 | -3.342 | -1.458 | -2.554 | -1.506 | -13.808 | -385 | 245 | -519 | -517 | -370 | -719 |
| Tax | -0 | -0 | -0 | -0 | -611 | -0 | -1.847 | -302 | -1.270 | 189 | -85 | -0 | -0 | -573 |
| Net profit | -1.694 | -22.023 | 27.988 | -3.342 | -846 | -2.554 | 341 | -13.506 | 885 | 56 | -434 | -517 | -370 | -146 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 36.348 | 21.602 | 11.136 | 17.190 | 18.798 | 16.166 | 17.816 | 147 | 745 | 102 | 115 | 71 | 60 | 623 |
| Equity | -7.679 | -29.702 | 3.456 | 114 | -733 | -3.286 | -2.945 | -16.451 | -15.566 | -15.510 | -15.944 | -16.461 | -16.832 | -16.977 |
| Long-term debt | 5.741 | 6.411 | 5.600 | 4.255 | 7.124 | 7.124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 38.286 | 44.893 | 2.081 | 12.821 | 12.406 | 12.328 | 20.458 | 16.599 | 16.311 | 15.612 | 16.059 | 16.532 | 16.891 | 17.601 |
| Total debt | 44.027 | 51.304 | 7.681 | 17.076 | 19.530 | 19.452 | 20.458 | 16.599 | 16.311 | 15.612 | 16.059 | 16.532 | 16.891 | 17.601 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 2006 | — | — |
BV Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
B.V. AVERHOFF CONSULT ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Stouby Grønkjær | Management | 0 companies |
| Bjarne Vestergaard Averhoff | Management | 0 companies |
| Henning Møller Lauridsen | Board of Directors | 0 companies |