| Revenue | DKK 593K | -21% |
| EBITDA | DKK 141K | -24% |
| Net profit | DKK 65K | -25% |
| Total assets | DKK 1,4M | +1% |
| Equity | DKK 644K | -5% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 761 | 1.072 | 668 | 791 | 942 | 516 | 808 | 1.754 | 1.025 | 909 | 749 | 593 |
| Staff expenses | -1.031 | -884 | -794 | -603 | -446 | -247 | -476 | -548 | -598 | -559 | -563 | -452 |
| EBITDA | -92 | 188 | -127 | 189 | 496 | 269 | 331 | 1.206 | 427 | 351 | 186 | 141 |
| Depreciation & amort. | -70 | -92 | -92 | -92 | -92 | -76 | -55 | -55 | -55 | -119 | -89 | -89 |
| EBIT | -163 | 96 | -218 | 97 | 404 | 193 | 276 | 1.151 | 372 | 232 | 97 | 52 |
| Net financials | -20 | -13 | -27 | -24 | -13 | -7 | 7 | -6 | -10 | 21 | 24 | 31 |
| Profit before tax | -182 | 83 | -245 | 73 | 391 | 185 | 283 | 1.145 | 361 | 253 | 121 | 83 |
| Tax | 88 | 16 | -50 | 17 | 88 | 43 | 64 | 255 | 80 | 57 | 33 | 18 |
| Net profit | -271 | 67 | -195 | 55 | 302 | 143 | 219 | 890 | 281 | 196 | 87 | 65 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.400 | 1.391 | 1.000 | 1.273 | 1.502 | 978 | 1.316 | 2.307 | 1.492 | 1.499 | 1.375 | 1.386 |
| Equity | 723 | 790 | 595 | 650 | 953 | 846 | 914 | 1.475 | 866 | 782 | 679 | 644 |
| Long-term debt | 95 | 61 | 27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 533 | 475 | 364 | 590 | 494 | 91 | 371 | 810 | 612 | 704 | 683 | 735 |
| Total debt | 628 | 536 | 391 | 590 | 494 | 91 | 371 | 810 | 612 | 704 | 683 | 735 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FV Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FIVI HOLDING ApS | Company | 100.0% | 100.0% | 2019 |
VILMO INVEST ApS | Company | 10.0% | 10.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Villemoes | Chief Executive Officer | 0 companies |
| Dorte Tea Jørgensen Murmann | Board of Directors | 0 companies |
| Samia Sofie Kappe | Board of Directors | 0 companies |
| Steen Villemoes | Chairman | 0 companies |
| Kenneth Runge Andersen | Board of Directors | 0 companies |
| Ole Schmidt Pedersen | Board of Directors | 0 companies |