| Revenue | DKK 62K | -126% |
| EBITDA | DKK -569K | +6% |
| Net profit | DKK -570K | +6% |
| Total assets | DKK 2,5M | -21% |
| Equity | DKK 432K | -57% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.342 | 4.620 | 6.442 | 5.029 | 2.063 | 987 | 2.400 | 1.596 | -13 | 1.379 | 287 | -236 | 62 |
| Staff expenses | -4.432 | -4.501 | -3.523 | -3.862 | -3.750 | -2.058 | -1.697 | -2.615 | -2.074 | -918 | -546 | -152 | -295 |
| EBITDA | -89 | 119 | 2.876 | 889 | -1.687 | -1.071 | 703 | -1.019 | -2.053 | 834 | -576 | -605 | -569 |
| Depreciation & amort. | -507 | -561 | -1.053 | -494 | -445 | -636 | -436 | -162 | -62 | -60 | -0 | -0 | -0 |
| EBIT | -597 | -443 | 1.823 | 396 | -2.132 | -1.707 | 267 | -1.182 | -2.115 | 774 | -576 | -605 | -569 |
| Net financials | -229 | 476 | 78 | -77 | -52 | -41 | -61 | -126 | -384 | -135 | -7 | 0 | -1 |
| Profit before tax | -826 | 33 | 1.901 | 319 | -2.184 | -1.748 | 206 | -1.307 | -2.500 | 639 | -583 | -605 | -570 |
| Tax | -196 | 12 | 520 | 110 | -475 | -380 | 45 | -284 | 70 | 126 | -0 | -0 | -0 |
| Net profit | -629 | 21 | 1.381 | 209 | -1.709 | -1.368 | 161 | -1.023 | -2.570 | 513 | -583 | -605 | -570 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.998 | 11.953 | 13.102 | 12.662 | 9.629 | 8.361 | 9.222 | 9.666 | 7.513 | 5.423 | 3.713 | 3.110 | 2.464 |
| Equity | 8.803 | 8.824 | 8.205 | 8.840 | 6.477 | 5.109 | 5.270 | 4.247 | 1.677 | 2.190 | 1.607 | 1.002 | 432 |
| Long-term debt | 1.178 | 1.093 | 859 | 803 | 707 | 637 | 531 | 2.001 | 3.608 | 180 | 0 | 0 | 0 |
| Short-term debt | 2.395 | 1.402 | 3.514 | 2.560 | 2.446 | 2.615 | 3.421 | 3.418 | 3.952 | 3.053 | 2.106 | 2.108 | 2.033 |
| Total debt | 3.574 | 2.495 | 4.372 | 3.363 | 3.153 | 3.252 | 3.952 | 5.419 | 7.560 | 3.233 | 2.106 | 2.108 | 2.033 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RF Audit | Audit | 2019 | — | — |
TR | Audit | 2017 | — | — |
LF Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FAHL HOLDING ApS | Company | 100.0% | 100.0% | 2020 |
JCS 2010 HOLDING ApS | Company | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| René Ferrer Ruiz | Audit | 0 companies |
| Torben Rohde Pedersen | Audit | 0 companies |
| Lars Fahl Jensen | Management | 0 companies |
| Bo Hagbarth | Chairman | 0 companies |
| Erik Lynge Østergaard | Board of Directors | 0 companies |
| Jens Christian Søndergaard | Chairman | 0 companies |
| Michael Kaffka | Board of Directors | 0 companies |
| Claus Cramer | Board of Directors | 0 companies |
| Peter Sejer | Chairman | 0 companies |