| Revenue | DKK -32K | +84% |
| EBITDA | DKK -32K | -84% |
| Net profit | DKK -294K | -132% |
| Total assets | DKK 1,9M | -2% |
| Equity | DKK -5,6M | -6% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 420 | 368 | 924 | — | 1.747 | 2.455 | 12.392 | -16 | -13 | -10 | -21 | -17 | -32 |
| Staff expenses | -2.042 | -2.097 | -1.687 | -0 | -1.298 | -1.762 | -811 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 5.644 | -1.729 | -763 | 0 | 449 | 692 | 11.581 | -16 | -13 | -10 | -21 | -17 | -32 |
| Depreciation & amort. | -1.591 | -3.817 | -757 | -0 | -520 | -356 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 4.053 | -5.547 | -1.521 | 0 | -71 | 336 | 11.581 | -16 | -13 | -10 | -21 | -17 | -32 |
| Net financials | -429 | 158 | -460 | 0 | -456 | -534 | -347 | -144 | -149 | -139 | -144 | -141 | -262 |
| Profit before tax | 4.491 | -5.388 | -1.980 | 0 | -527 | -198 | 11.234 | -160 | -162 | -149 | -166 | -158 | -294 |
| Tax | 1.120 | -699 | -451 | -0 | -130 | -41 | 2.469 | -34 | -6 | -31 | -35 | -31 | -0 |
| Net profit | 3.372 | -4.689 | -1.530 | 0 | -397 | -158 | 8.765 | -127 | -156 | -118 | -131 | -127 | -294 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.087 | 9.261 | 7.124 | 0 | 8.100 | 8.958 | 2.821 | 2.633 | 2.148 | 1.931 | 1.950 | 1.963 | 1.930 |
| Equity | 9.927 | -10.616 | -12.145 | 0 | -13.238 | -13.395 | -4.630 | -4.757 | -4.913 | -5.030 | -5.161 | -5.288 | -5.582 |
| Long-term debt | -14.540 | 15.074 | 15.486 | 0 | 17.677 | 18.225 | 6.721 | 7.108 | 6.632 | 6.766 | 6.954 | 7.125 | 7.411 |
| Short-term debt | -4.474 | 4.802 | 3.784 | 0 | 3.660 | 4.128 | 730 | 282 | 429 | 195 | 157 | 126 | 102 |
| Total debt | -19.014 | 19.876 | 19.270 | 0 | 21.338 | 22.354 | 7.451 | 7.390 | 7.061 | 6.961 | 7.112 | 7.251 | 7.512 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Management | Management | 2002 | — | — |
PH Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FVL HOLDING ApS | Company | 66.7% | 66.7% | 2013 |
POHEJA ApS | Company | 10.0% | 10.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Annemette Heller | Management | 0 companies |
| Poul Henrik Jacobsen | Chief Executive Officer | 0 companies |
| Frederik von Lüttichau | Chairman | 0 companies |
| Klavs Krieger von Lowzow | Chairman | 0 companies |
| Kim Madsen | Board of Directors | 0 companies |
| Christel von Lüttichau | Board of Directors | 0 companies |