| Revenue | DKK 8,8M | -27% |
| EBITDA | DKK 4,6M | -10% |
| Net profit | DKK 2,2M | -24% |
| Total assets | DKK 27,3M | +35% |
| Equity | DKK 10,4M | +27% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.422 | 4.498 | 5.697 | 6.176 | 7.735 | 14.433 | 4.951 | 6.669 | 6.152 | 5.910 | 7.299 | 11.982 | 8.794 |
| Staff expenses | -3.311 | -3.752 | -3.978 | -4.541 | -4.369 | -3.943 | -3.195 | -4.056 | -3.727 | -3.792 | -4.504 | -6.851 | -4.164 |
| EBITDA | 111 | 746 | 1.719 | 1.635 | 3.366 | 10.490 | 1.744 | 2.613 | 2.425 | 2.118 | 2.795 | 5.131 | 4.630 |
| Depreciation & amort. | -720 | -329 | -304 | -307 | -533 | -505 | -398 | -343 | -482 | -546 | -532 | -835 | -1.348 |
| EBIT | -609 | 418 | 1.415 | 1.328 | 2.833 | 9.984 | 1.346 | 2.270 | 1.942 | 1.572 | 2.263 | 4.296 | 3.282 |
| Net financials | -85 | -139 | -110 | 92 | 14 | -10 | -41 | -72 | -38 | -152 | -429 | -557 | -493 |
| Profit before tax | -694 | 279 | 1.306 | 1.420 | 2.847 | 9.974 | 1.305 | 2.198 | 1.904 | 1.419 | 1.834 | 3.739 | 2.789 |
| Tax | -143 | 85 | 316 | 332 | 628 | 2.195 | 288 | 484 | 420 | 326 | 438 | 809 | 575 |
| Net profit | -551 | 194 | 989 | 1.088 | 2.219 | 7.779 | 1.016 | 1.714 | 1.485 | 1.093 | 1.396 | 2.930 | 2.214 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.753 | 11.110 | 10.233 | 16.662 | 13.907 | 14.002 | 11.578 | 14.150 | 13.497 | 17.835 | 24.539 | 20.281 | 27.311 |
| Equity | 5.164 | 5.357 | 6.154 | 9.238 | 6.252 | 5.631 | 4.748 | 6.042 | 5.738 | 3.841 | 5.237 | 8.168 | 10.382 |
| Long-term debt | 0 | 0 | 0 | 3.224 | 3.057 | 2.889 | 2.720 | 2.549 | 2.878 | 6.204 | 5.333 | 4.957 | 4.342 |
| Short-term debt | 4.589 | 5.753 | 4.080 | 3.387 | 3.792 | 4.474 | 3.195 | 4.594 | 3.862 | 6.838 | 13.038 | 6.343 | 11.626 |
| Total debt | 4.589 | 5.753 | 4.080 | 6.611 | 6.849 | 7.363 | 5.915 | 7.144 | 6.739 | 13.042 | 18.371 | 11.300 | 15.968 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC Founder | Founder | 1989 | — | — |
IC Management | Management | 1999 | — | — |
OH Management | Management | 1989 | — | — |
LS Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1989 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Future Food A/S | Company | 100.0% | 100.0% | 2021 |
V OG H INVEST ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Calum | Founder | 0 companies |
| Inge Christensen | Management | 0 companies |
| Oskar Hørby Christensen | Management | 0 companies |
| Lars Skovbo Østergård | Management | 0 companies |
| Bent Jørgensen | Chairman | 0 companies |
| Cornelis Anthonie Kuypers | Board of Directors | 0 companies |
| Søren Kenneth Hansen | Chairman | 0 companies |
| Morten Lauritsen | Board of Directors | 0 companies |
| Esther Agnethe Christensen | Board of Directors | 0 companies |
| Elisa Oldenburg Jørgensen | Board of Directors | 0 companies |
| Heidi Broberg Hermansen | Board of Directors | 0 companies |
| Nini Sydendal Hansen | Board of Directors | 0 companies |
| Elena Brink | Chairman | 0 companies |
| Michael Kasper Vadgaard Jørgensen | Chairman | 0 companies |
| Sabine Sydendal Hansen | Board of Directors | 0 companies |
| Jesper Ottzen | Chairman | 0 companies |
| Malene Holme Jørgensen | Board of Directors | 0 companies |
| Jens Ole Lang-Tandrup | Chairman | 0 companies |