| Revenue | DKK -299K | +112% |
| EBITDA | DKK -299K | -112% |
| Net profit | DKK -6M | -45% |
| Total assets | DKK 315,2M | -17% |
| Equity | DKK 184,7M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -13 | — | — | 7.949 | 3.738 | 10.706 | 10.630 | 10.173 | -12 | -23 | -19 | -141 | -299 |
| Staff expenses | -0 | -0 | -0 | -148 | -56 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -13 | 8.708 | 3.238 | 7.801 | 3.682 | 10.706 | 10.630 | 10.173 | -12 | -23 | -19 | -141 | -299 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -13 | 8.708 | 3.238 | 7.801 | 3.682 | 10.706 | 10.630 | 10.173 | -12 | -23 | -19 | -141 | -299 |
| Net financials | 18.179 | 7.907 | 2.715 | 7.666 | 3.482 | 10.337 | 10.267 | 9.633 | 22.951 | 62.326 | 32.331 | -7.001 | -8.786 |
| Profit before tax | 18.166 | 7.894 | 2.702 | 7.506 | 3.425 | 10.324 | 10.254 | 9.620 | 22.939 | 62.303 | 32.312 | -7.141 | -9.085 |
| Tax | -475 | -207 | -134 | -107 | -69 | -87 | -85 | -125 | -64 | 2.829 | 117 | -3.020 | -3.096 |
| Net profit | 18.641 | 8.101 | 2.837 | 7.613 | 3.494 | 10.411 | 10.340 | 9.744 | 23.003 | 59.474 | 32.195 | -4.121 | -5.989 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 161.212 | 150.592 | 137.536 | 144.614 | 134.171 | 134.311 | 132.312 | 131.701 | 164.766 | 228.828 | 426.257 | 380.103 | 315.233 |
| Equity | 105.854 | 114.349 | 116.678 | 124.440 | 112.815 | 106.809 | 107.271 | 106.962 | 137.896 | 196.025 | 188.215 | 174.791 | 184.714 |
| Long-term debt | 10.067 | 0 | 0 | 0 | 20.000 | 20.000 | 0 | 0 | 0 | 0 | 44.649 | 25.383 | 9.802 |
| Short-term debt | 45.292 | 36.243 | 20.858 | 20.174 | 497 | 4.739 | 25.042 | 23.654 | 24.276 | 32.803 | 193.392 | 179.929 | 120.718 |
| Total debt | 55.359 | 36.243 | 20.858 | 20.174 | 20.497 | 24.739 | 25.042 | 23.654 | 24.276 | 32.803 | 238.042 | 205.312 | 130.520 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RH Management | Management | 2023 | — | — |
CF Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRIIS GROUP A/S | Company | 50.0% | 50.0% | 2025 |
HENNINGSMINDE HOLDING ApS | Company | 33.3% | 33.3% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Ryon Haaland Thomsen | Management | 0 companies |
| Carsten Friis | Chief Executive Officer | 0 companies |
| Christian Bruno Cordsen Nielsen | Board of Directors | 0 companies |
| Thomas Jørgensen Bjerrum | Board of Directors | 0 companies |
| Lotte Skovsbøl Friis | Board of Directors | 0 companies |
| Lilian Bjerrum | Board of Directors | 0 companies |
| Per Erik Rudolf Skårner | Board of Directors | 0 companies |
| David Packness Meyer | Chairman | 0 companies |
| Mette Refshauge | Board of Directors | 0 companies |
| Kim Koch Boyter | Chairman | 0 companies |
| Erik Barsøe Bohsen | Board of Directors | 0 companies |
| Niels Toft Gadegaard | Board of Directors | 0 companies |