| Revenue | — | — |
| EBITDA | DKK -8K | +54% |
| Net profit | DKK -265K | -125% |
| Total assets | DKK 17,6M | +15% |
| Equity | DKK 14,9M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -116 | -106 | 408 | 1.221 | — | 149 | 306 | 309 | 44 | -14 | -37 | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -116 | -106 | 408 | 1.057 | -23 | 149 | 306 | 309 | 44 | -14 | -37 | -18 | -8 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -36 | -49 | -50 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -116 | -106 | 408 | 1.057 | -23 | 113 | 257 | 259 | 44 | -14 | -37 | -18 | -8 |
| Net financials | 1.575 | 845 | -5 | -5 | 253 | -223 | 152 | 1.247 | 814 | 1.453 | -1.190 | 1.066 | -255 |
| Profit before tax | 1.459 | 739 | 404 | 1.052 | 230 | -109 | 409 | 1.506 | 858 | 1.439 | -1.227 | 1.048 | -263 |
| Tax | -0 | -0 | -0 | -2 | 0 | -0 | 0 | 8 | 5 | 5 | 14 | -0 | 2 |
| Net profit | 1.459 | 739 | 404 | 1.054 | 230 | -109 | 409 | 1.498 | 853 | 1.434 | -1.241 | 1.048 | -265 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.204 | 16.070 | 16.648 | 16.895 | 17.056 | 11.594 | 12.494 | 13.743 | 14.425 | 17.792 | 14.355 | 15.284 | 17.603 |
| Equity | 14.614 | 15.352 | 15.756 | 16.810 | 17.041 | 11.391 | 11.799 | 13.298 | 14.150 | 15.584 | 14.343 | 15.274 | 14.887 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 590 | 718 | 892 | 85 | 15 | 203 | 694 | 446 | 275 | 2.208 | 12 | 10 | 2.717 |
| Total debt | 590 | 718 | 892 | 85 | 15 | 203 | 694 | 446 | 275 | 2.208 | 12 | 10 | 2.717 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TV Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
AL Audit | Audit | 2000 | — | — |
KH Founder | Founder | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
FARAKEE HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Vincent Bonnor | Chief Executive Officer | 0 companies |
| Allan Lucas | Audit | 0 companies |
| Knut Henning Gotfredsen | Founder | 0 companies |
| Nani Gotfredsen | Board of Directors | 0 companies |
| Sebastian Irawan Gotfredsen | Board of Directors | 0 companies |
| Brian Kudsk | Board of Directors | 0 companies |
| Louise Handanah Gotfredsen | Board of Directors | 0 companies |