| Revenue | DKK 372K | +7% |
| EBITDA | DKK -2,4M | -6% |
| Net profit | DKK 10,4M | -17% |
| Total assets | DKK 201,5M | -15% |
| Equity | DKK 154,3M | +4% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -345 | -23 | 7 | -237 | 93.908 | 7.173 | -468 | 479 | 116 | 726 | 350 | 384 | 347 | 372 |
| Staff expenses | -659 | -478 | -442 | -356 | -354 | -354 | -946 | -1.193 | -1.472 | -1.854 | -2.060 | -2.172 | -2.613 | -2.777 |
| EBITDA | -1.178 | -3.432 | -915 | -873 | 93.530 | 5.073 | -2.390 | -1.424 | -1.775 | -1.150 | -1.751 | -1.788 | -2.266 | -2.405 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -288 | -65 | -125 | -178 | -57 | -57 | -57 | -57 | -57 | -57 |
| EBIT | -1.178 | -3.432 | -915 | -873 | 93.241 | 5.008 | -2.515 | -1.602 | -1.832 | -1.206 | -1.807 | -1.844 | -2.323 | -2.462 |
| Net financials | 3.492 | -4.820 | 1.176 | 3.597 | 7.709 | 4.992 | -7.028 | 5.431 | 2.407 | 24.555 | -13.387 | 9.905 | 16.040 | 13.871 |
| Profit before tax | 2.314 | -8.252 | 261 | 2.724 | 100.950 | 10.000 | -9.543 | 3.829 | 575 | 23.348 | -15.195 | 8.061 | 13.718 | 11.409 |
| Tax | 164 | 95 | -17 | -122 | -360 | 1.111 | -26 | 250 | 551 | 4.946 | -12 | -681 | 1.117 | 971 |
| Net profit | 2.150 | -8.347 | 278 | 2.846 | 101.310 | 8.889 | -9.517 | 3.579 | 24 | 18.402 | -15.182 | 8.742 | 12.601 | 10.438 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 44.802 | 44.462 | 44.143 | 48.169 | 149.062 | 161.743 | 160.043 | 160.663 | 163.118 | 184.633 | 220.801 | 218.497 | 237.332 | 201.518 |
| Equity | — | 42.815 | 43.093 | 44.832 | 136.342 | 145.231 | 135.714 | 139.294 | 139.318 | 157.721 | 137.538 | 141.281 | 148.881 | 154.320 |
| Long-term debt | 172 | 92 | 0 | 0 | 0 | 7.907 | 6.553 | 217 | 134 | 4.552 | 0 | 0 | 1.129 | 0 |
| Short-term debt | 6.346 | 1.458 | 1.050 | 2.230 | 2.919 | 11.999 | 21.052 | 21.152 | 23.665 | 22.360 | 83.262 | 77.216 | 87.321 | 47.199 |
| Total debt | 6.518 | 1.550 | 1.050 | 3.337 | 12.719 | 19.906 | 27.605 | 21.369 | 23.800 | 26.913 | 83.262 | 77.216 | 88.450 | 47.199 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 1995 | — | — |
NE Audit | Audit | 1995 | — | — |
ET | Audit | 1995 | — | — |
HN Management | Management | 1999 | — | — |
PE Management | Management | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HENRIK NEWFARM HOLDING ApS | Company | 50.0% | 100.0% | 2011 |
SOFIE NEWFARM HOLDING ApS | Company | 20.0% | 0.0% | 2011 |
EMMA NEWFARM HOLDING ApS | Company | 20.0% | 0.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Malene Falcham Ziegler | Management | 0 companies |
| Niels Erik Thrane | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Henrik Nygaard | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Gert Taul Pedersen | Board of Directors | 0 companies |
| Ole Bang Nielsen | Chairman | 0 companies |
| Niels Stig Søgaard | Board of Directors | 0 companies |
| Otto Frederik Spliid | Board of Directors | 0 companies |