| Revenue | DKK 2,2M | -1% |
| EBITDA | DKK 55K | -1% |
| Net profit | DKK -68K | -7% |
| Total assets | DKK 1,3M | -10% |
| Equity | DKK 449K | -13% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.044 | 1.112 | 968 | 1.204 | 1.340 | 1.211 | 1.341 | 1.355 | 1.578 | 1.848 | 1.880 | 2.227 | 2.215 |
| Staff expenses | -971 | -868 | -961 | -1.056 | -1.056 | -1.357 | -1.430 | -1.374 | -1.530 | -1.496 | -1.697 | -2.171 | -2.160 |
| EBITDA | 73 | 244 | 6 | 148 | 126 | -146 | -88 | -19 | 48 | 352 | 183 | 56 | 55 |
| Depreciation & amort. | -115 | -104 | -48 | -30 | -30 | -30 | -12 | -3 | -10 | -25 | -72 | -131 | -133 |
| EBIT | -42 | 140 | -41 | 118 | 96 | -176 | -101 | -22 | 38 | 328 | 110 | -76 | -78 |
| Net financials | -40 | -33 | -23 | -17 | -14 | -10 | 485 | 33 | 108 | -26 | -28 | -6 | -5 |
| Profit before tax | -82 | 107 | -38 | 102 | 82 | -186 | 384 | 11 | 146 | 302 | 82 | -81 | -83 |
| Tax | -21 | 27 | 13 | 38 | 19 | -41 | 85 | 3 | 32 | 66 | 16 | -18 | -15 |
| Net profit | -62 | 80 | -51 | 64 | 63 | -145 | 299 | 8 | 114 | 236 | 66 | -64 | -68 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 719 | 733 | 702 | 683 | 662 | 648 | 860 | 887 | 1.426 | 1.452 | 1.367 | 1.407 | 1.268 |
| Equity | 47 | 127 | 76 | 140 | 203 | 58 | 358 | 366 | 480 | 715 | 581 | 518 | 449 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 72 | 0 | 0 | 0 | 0 |
| Short-term debt | 672 | 606 | 626 | 543 | 459 | 589 | 503 | 496 | 870 | 724 | 757 | 878 | 819 |
| Total debt | 672 | 606 | 626 | 543 | 459 | 589 | 503 | 521 | 942 | 724 | 757 | 878 | 819 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DN Founder | Founder | 2006 | — | — |
LS Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Flower Holding ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Dorthe Nielsen | Founder | 0 companies |
| Lars Simonsen | Management | 0 companies |