| Revenue | DKK 49K | -25% |
| EBITDA | DKK -415K | -64% |
| Net profit | DKK 536K | -2% |
| Total assets | DKK 5,6M | +21% |
| Equity | DKK 2,9M | +23% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 49 | 109 | 463 | 695 | 933 | 740 | 473 | 437 | 21 | -4 | 97 | 65 | 49 |
| Staff expenses | -129 | -126 | -149 | -243 | -243 | -237 | -256 | -338 | -320 | -322 | -315 | -318 | -464 |
| EBITDA | -80 | -16 | 314 | 452 | 686 | 503 | 218 | 99 | -299 | -326 | -218 | -253 | -415 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -80 | -16 | 314 | 452 | 686 | 503 | 218 | 99 | -299 | -326 | -218 | -253 | -415 |
| Net financials | -4 | 0 | -73 | 2.847 | -94 | -73 | -98 | 328 | 260 | 486 | 1 | 801 | 951 |
| Profit before tax | -85 | -16 | 240 | 3.299 | 592 | 430 | 120 | 427 | -39 | 160 | -216 | 548 | 536 |
| Tax | -0 | -0 | -230 | -1 | -0 | -0 | -0 | -0 | -0 | 231 | -0 | -0 | -0 |
| Net profit | -85 | -16 | 470 | 3.301 | 592 | 430 | 120 | 427 | -39 | -71 | -216 | 548 | 536 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 319 | 317 | 983 | 1.346 | 1.891 | 2.338 | 2.479 | 2.811 | 2.695 | 2.650 | 2.938 | 4.687 | 5.649 |
| Equity | -3.227 | -3.243 | -2.773 | 528 | 1.120 | 1.550 | 1.669 | 2.097 | 2.058 | 1.987 | 1.771 | 2.319 | 2.854 |
| Long-term debt | 3.429 | 3.429 | 3.498 | 578 | 578 | 590 | 602 | 614 | 579 | 579 | 591 | 603 | 615 |
| Short-term debt | 116 | 131 | 258 | 240 | 193 | 198 | 208 | 101 | 58 | 84 | 577 | 1.766 | 2.180 |
| Total debt | 3.545 | 3.560 | 3.756 | 819 | 771 | 788 | 810 | 714 | 637 | 663 | 1.167 | 2.368 | 2.795 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OA Management | Management | 2008 | — | — |
SS Management | Management | 2007 | — | — |
CL Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2002 | — | — | |
| Deputy Chairman | 2002 | — | — | |
| Chairman | 2004 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2005 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ApS FALKENHØJ | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Andersen | Management | 0 companies |
| Søren Schødt | Management | 0 companies |
| Chris Lund-Hansen | Chief Executive Officer | 0 companies |
| Kim Øxenholt | Board of Directors | 0 companies |
| Marianne Tess Hougaard | Board of Directors | 0 companies |
| Erik Berg | Board of Directors | 0 companies |
| Nils Bugge | Board of Directors | 0 companies |
| Svend Andersen | Board of Directors | 0 companies |
| Hans Havsager | Chairman | 0 companies |
| Erik Borg | Deputy Chairman | 0 companies |
| Søren Nis Thøgersen | Chairman | 0 companies |
| Søren Hougaard | Chairman | 0 companies |
| Claus Georg Johansson | Chairman | 0 companies |
| Kim Pichard Nielsen | Chairman | 0 companies |
| Rolf Gunnar Berg | Board of Directors | 0 companies |
| Sigurd Ringheim | Board of Directors | 0 companies |
| Søren René Kristiansen | Chairman | 0 companies |