| Revenue | DKK 43,8M | +18% |
| EBITDA | DKK 8,8M | +83% |
| Net profit | DKK 6,9M | +93% |
| Total assets | DKK 35,1M | -3% |
| Equity | DKK 19M | +61% |
| Employees | 21 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 33.414 | 21.159 | 33.635 | 35.860 | 38.067 | 40.620 | 40.777 | 40.941 | 37.277 | 43.849 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -1.647 | -1.162 | -0 | -0 | -4.220 |
| EBITDA | 4.103 | 3.205 | 3.604 | 3.722 | 4.187 | 4.299 | 4.875 | 5.376 | 4.816 | 8.810 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 4.103 | 3.205 | 3.604 | 3.722 | 4.187 | 4.299 | 4.875 | 5.376 | 4.816 | 8.810 |
| Net financials | -980 | -516 | -572 | -281 | -306 | -296 | -466 | -120 | -245 | -79 |
| Profit before tax | 3.122 | 2.690 | 4.006 | 4.583 | 5.001 | 4.004 | 4.409 | 5.256 | 4.570 | 8.731 |
| Tax | 775 | 674 | -0 | -0 | -0 | 837 | 977 | 1.162 | 1.008 | 1.848 |
| Net profit | 2.347 | 2.016 | 3.032 | 3.442 | 3.881 | 3.166 | 3.432 | 4.094 | 3.562 | 6.883 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 37.637 | 32.155 | 34.581 | 40.244 | 41.649 | 40.790 | 45.815 | 35.716 | 36.113 | 35.127 |
| Equity | 7.241 | 9.257 | 12.288 | 13.460 | 13.948 | 13.277 | 14.347 | 18.390 | 11.797 | 18.990 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 3.035 | 2.798 | 1.977 | 2.676 | 1.824 |
| Short-term debt | 30.113 | 22.659 | 22.044 | 26.650 | 27.609 | 24.226 | 28.333 | 15.047 | 21.287 | 13.862 |
| Total debt | 30.113 | 22.659 | 22.044 | 26.650 | 27.609 | 27.262 | 31.131 | 17.024 | 23.963 | 15.685 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SN Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
LH Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
JW Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
SA Management | Management | 1993 | — | — |
PN Management | Management | 1997 | — | — |
KB Management | Management | 2008 | — | — |
EB Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ML HOLDING, HERNING ApS | Company | 20.0% | 20.0% | 2017 |
FLH Herning ApS | Company | 66.7% | 66.7% | 2017 |
CREATIV COMPANY A/S | Company | 100.0% | 100.0% | 2021 |
AV FORM AF 2006 ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Nedergaard | Chief Executive Officer | 0 companies |
| Lars Hartung Honoré | Chief Executive Officer | 0 companies |
| Marianne Sørensen | Chief Executive Officer | 0 companies |
| Jakob Wulff Moeskjær | Chief Executive Officer | 0 companies |
| Svend Anders Sønderby | Management | 0 companies |
| Peter Nørgaard | Management | 0 companies |
| Kim Bach Jensen | Management | 0 companies |
| Erik Børge Heller | Chief Executive Officer | 0 companies |
| Poul Ladefoged | Chairman | 0 companies |
| Kirsten Bødtker Sønderby | Board of Directors | 0 companies |
| Michael Astorp | Board of Directors | 0 companies |
| Martin Jørgensen | Board of Directors | 0 companies |
| Poul Wentzer Licht | Board of Directors | 0 companies |
| Søren Kjærsgaard Grønbæk | Board of Directors | 0 companies |
| John Thomas | Chairman | 0 companies |
| Carsten Krog | Board of Directors | 0 companies |
| Niels Haastrup | Board of Directors | 0 companies |
| Poul Erik Jakobsen | Board of Directors | 0 companies |
| Søren Laursen | Board of Directors | 0 companies |