| Revenue | DKK -2,8M | +3092% |
| EBITDA | DKK -13,5M | -1341% |
| Net profit | DKK -13,6M | -3576% |
| Total assets | DKK 31,6M | -36% |
| Equity | DKK 30,4M | -31% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 35.330 | 9.467 | 1.062 | -89 | -2.841 |
| Staff expenses | -24.341 | -5.064 | -849 | -849 | -4.596 |
| EBITDA | 10.989 | 4.403 | 213 | -938 | -13.515 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -553 |
| EBIT | 10.989 | 4.403 | 213 | -938 | -14.068 |
| Net financials | -111 | -93 | 1.300 | 1.472 | 444 |
| Profit before tax | 10.878 | 4.310 | 1.513 | 534 | -13.624 |
| Tax | 498 | 148 | 446 | 142 | -0 |
| Net profit | 10.380 | 4.162 | 1.067 | 392 | -13.624 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 48.497 | 53.632 | 58.465 | 49.219 | 31.646 |
| Equity | 46.909 | 46.071 | 43.638 | 44.030 | 30.406 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.588 | 7.561 | 14.827 | 5.189 | 1.240 |
| Total debt | 1.588 | 7.561 | 14.827 | 5.189 | 1.240 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
HF Management | Management | 2002 – 2002 |
KM Chief Executive Officer | Chief Executive Officer | 2002 – 2002 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2019 | |
| Board of Directors | 2019 | |
| Board of Directors | 2015 | |
| Former (8) | ||
| Board of Directors | 2002 – 2009 | |
| Chairman | 2002 – 2002 | |
| Board of Directors | 2015 – 2015 | |
| Chairman | 2015 – 2015 | |
| Board of Directors | 2002 – 2006 | |
| Board of Directors | 2006 – 2010 | |
| Chairman | 2015 – 2019 | |
| Board of Directors | 2002 – 2002 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2002 | |
| Individual | 25–33.32% | 25–33.32% | 2010 | |
| Individual | 25–33.32% | 25–33.32% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Fleischer | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Kjeld Holmstrup | Board of Directors | 0 companies |
| Annemette Heller | Chairman | 0 companies |
| Jens Kristian Friis-Salling | Chairman | 0 companies |
| Bent Friis-Salling | Board of Directors | 0 companies |
| Henrik Krogh | Board of Directors | 0 companies |
| Helge Nielsen | Chairman | 0 companies |
| Gunnar Niels Elias Daniel Lennert | Board of Directors | 0 companies |
| Johan Ville Otto Mathiesen | Board of Directors | 0 companies |
| Miki Jonas Brøns | Board of Directors | 0 companies |
| Anders Jonas Brøns | Chairman | 0 companies |
| Helle Garde Carlsen | Board of Directors | 0 companies |