| Revenue | DKK -42K | -31% |
| EBITDA | DKK -949K | +17% |
| Net profit | DKK -915K | +26% |
| Total assets | DKK 3M | -33% |
| Equity | DKK 2,3M | -39% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 75 | -71 | -74 | -61 | -42 |
| Staff expenses | -731 | -852 | -1.064 | -1.077 | -907 |
| EBITDA | -656 | -923 | -1.139 | -1.138 | -949 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -656 | -923 | -1.139 | -1.138 | -949 |
| Net financials | 163 | -99 | -3.388 | -365 | 34 |
| Profit before tax | -493 | -1.022 | -4.527 | -1.504 | -915 |
| Tax | -115 | -179 | -236 | -268 | -0 |
| Net profit | -378 | -843 | -4.291 | -1.236 | -915 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 11.023 | 10.061 | 5.845 | 4.520 | 3.027 |
| Equity | 10.188 | 9.346 | 5.055 | 3.819 | 2.335 |
| Long-term debt | 736 | 632 | 645 | 637 | 646 |
| Short-term debt | 98 | 83 | 145 | 64 | 46 |
| Total debt | 834 | 715 | 790 | 700 | 692 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
PH Chief Executive Officer | Chief Executive Officer | 2022 |
CF Founder | Founder | 2003 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2006 | |
| Board of Directors | 2022 | |
| Board of Directors | 2022 | |
| Former (1) | ||
| Board of Directors | 2003 – 2006 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Philip Henin Falk-Rønne | Chief Executive Officer | 0 companies |
| Christian Frandsen | Founder | 0 companies |
| Thomas Hénin Falk-Rønne | Chairman | 0 companies |
| Anne Mette Svensson | Board of Directors | 0 companies |
| Christel Maria Falk-Rønne | Board of Directors | 0 companies |
| Teddy Brandt Kierkegaard | Board of Directors | 0 companies |