| Revenue | DKK -1,4M | +62% |
| EBITDA | DKK -2,1M | -24% |
| Net profit | DKK -2,6M | -72% |
| Total assets | DKK 822K | -58% |
| Equity | DKK -1,9M | -3202% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -245 | -529 | -79 | -167 | -149 | 345 | 376 | 479 | 417 | -839 | -1.357 |
| Staff expenses | -213 | -454 | -218 | -151 | -658 | -249 | -301 | -342 | -472 | -842 | -732 |
| EBITDA | -501 | -1.156 | -471 | -361 | -808 | 96 | 76 | 137 | -55 | -1.680 | -2.089 |
| Depreciation & amort. | -0 | -0 | -0 | -174 | -174 | -131 | -0 | -0 | -4 | -27 | -44 |
| EBIT | -501 | -1.156 | -471 | -535 | -982 | -35 | 76 | 137 | -58 | -1.707 | -2.133 |
| Net financials | -9 | -36 | -45 | 0 | -91 | 85 | 1 | 1 | 2 | -54 | -150 |
| Profit before tax | -511 | -1.192 | -517 | -535 | -1.073 | 50 | 77 | 139 | -57 | -1.761 | -2.283 |
| Tax | -93 | -0 | -0 | -0 | -0 | -181 | 17 | 10 | -57 | -231 | 354 |
| Net profit | -417 | -1.192 | -517 | -535 | -1.073 | 232 | 59 | 128 | 1 | -1.530 | -2.637 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.176 | 885 | 577 | 740 | 261 | 272 | 420 | 561 | 1.065 | 1.956 | 822 |
| Equity | — | -110 | -626 | -147 | -1.220 | 232 | 291 | 419 | 420 | -57 | -1.873 |
| Long-term debt | 424 | 735 | 1.002 | 789 | 1.380 | 0 | 0 | 0 | 0 | 1.204 | 2.506 |
| Short-term debt | 50 | 360 | 201 | 98 | 101 | 41 | 129 | 142 | 645 | 809 | 190 |
| Total debt | 474 | 1.095 | 1.203 | 887 | 1.481 | 41 | 129 | 142 | 645 | 2.012 | 2.696 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AF Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
TR Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
R. FÆRCH INVEST ApS | Company | 15.0% | 15.0% | 2015 |
Investorselskabet 2018 A/S | Company | 15.0% | 15.0% | 2015 |
| Individual | 20.0% | 20.0% | 2022 | |
FONDEN FOR SYDDANSK VÆKSTFREMME | Company | 15.0% | 15.0% | 2016 |
FAABORG LØVE PRODUKTER HOLDING ApS | Company | 5.0% | 5.0% | 2015 |
SMOKEQUIT HOLDING ApS | Company | 66.7% | 66.7% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Annette Friis Agerskov | Chief Executive Officer | 0 companies |
| Torben Rasmussen | Chief Executive Officer | 0 companies |
| Mette Søvndahl Boysøe | Chief Executive Officer | 0 companies |
| Peter Berg Kjeldbjerg | Board of Directors | 0 companies |
| Leo Hansen | Board of Directors | 0 companies |
| Henrik Harboe | Board of Directors | 0 companies |
| Sten Grønved Nielsen | Board of Directors | 0 companies |
| Lars Rasmussen | Board of Directors | 0 companies |
| Søren Wilsbech Lottrup | Chairman | 0 companies |
| Lars Ploug Hansen | Chairman | 0 companies |
| Peter Johansen | Board of Directors | 0 companies |
| Luuk van den Poll Thomsen | Board of Directors | 0 companies |
| Thomas Øiseth Munkholm | Chairman | 0 companies |