| Revenue | DKK 2,6M | -27% |
| EBITDA | DKK -2,9M | -73% |
| Net profit | DKK -1,8M | -218% |
| Total assets | DKK 16,1M | -2% |
| Equity | DKK -7,5M | -31% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.189 | 7.220 | 7.284 | 6.072 | 5.583 | 5.566 | 4.268 | 2.264 | 3.516 | 2.583 |
| Staff expenses | -5.876 | -5.628 | -5.773 | -5.727 | -5.727 | -5.795 | -6.569 | -6.043 | -5.217 | -5.417 |
| EBITDA | 459 | 904 | 777 | 345 | -792 | -228 | -2.301 | -3.779 | -1.700 | -2.942 |
| Depreciation & amort. | -0 | -0 | -0 | -674 | -644 | -372 | -225 | -128 | -67 | -29 |
| EBIT | 459 | 904 | 777 | -329 | -1.436 | -601 | -2.526 | -3.907 | -1.767 | -2.971 |
| Net financials | -1.122 | -626 | -783 | -595 | -447 | 281 | 536 | 505 | 491 | 496 |
| Profit before tax | -663 | 278 | -6 | -924 | -1.883 | -320 | -1.990 | -3.402 | -1.276 | -2.474 |
| Tax | -59 | 22 | -51 | -270 | 201 | -225 | -585 | -893 | -717 | -695 |
| Net profit | -604 | 256 | 45 | -654 | -2.084 | -95 | -1.405 | -2.508 | -559 | -1.779 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.896 | 10.939 | 13.307 | 12.245 | 10.857 | 17.385 | 18.104 | 16.146 | 16.390 | 16.051 |
| Equity | — | 302 | 347 | 893 | -1.191 | -1.287 | -2.692 | -5.200 | -5.760 | -7.539 |
| Long-term debt | 2.999 | 2.379 | 1.591 | 1.126 | 268 | 3.157 | 3.100 | 3.037 | 3.497 | 3.497 |
| Short-term debt | 12.207 | 12.283 | 11.370 | 10.226 | 11.780 | 15.515 | 17.696 | 18.310 | 18.654 | 20.094 |
| Total debt | 15.205 | 14.663 | 12.960 | 11.353 | 12.048 | 18.672 | 20.796 | 21.347 | 22.150 | 23.591 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FH Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2005 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 1999 | |
Peter Lanng Holding ApS | Company | 20.0% | 20.0% | 2015 |
PNBN HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
INNOVATION HOLDING A/S | Company | 100.0% | 100.0% | 2022 |
LE Holding Randers ApS | Company | 33.3% | 33.3% | 2015 |
| Individual | 20.0% | 20.0% | 2018 | |
Henrik Lanng Holding ApS | Company | 20.0% | 20.0% | 2015 |
| Individual | 33.3% | 33.3% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Højfeldt | Management | 0 companies |
| Per Nørhaven | Board of Directors | 0 companies |
| Søren Hindenburg Sørensen | Board of Directors | 0 companies |
| John Maul Sørensen | Chairman | 0 companies |
| Emil Pagter Højfeldt | Board of Directors | 0 companies |
| Per Bøgholm Bruun | Chairman | 0 companies |
| Peter Juul Møller | Chairman | 0 companies |
| Mogens Larsen | Chairman | 0 companies |
| Evan Bent Petri Kristensen | Board of Directors | 0 companies |