| Revenue | DKK 297M | -46% |
| EBITDA | DKK 25,5M | -65% |
| Net profit | DKK 24,6M | -62% |
| Total assets | DKK 138,5M | -43% |
| Equity | DKK 68,7M | -37% |
| Employees | 27 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 42 | -2.901 | -27.268 | -84 | -530 | 1.662 | 3.778 | 30.486 | 55.601 | 84.393 | 752.365 | 545.763 | 296.963 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -16.083 | -20.965 | -22.171 | -25.774 | -20.178 |
| EBITDA | -2.989 | -6.454 | -33.161 | -6.424 | -7.158 | -3.394 | -2.427 | 15.794 | -2.427 | 53.770 | 136.617 | 73.516 | 25.501 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2.989 | -6.454 | -33.161 | -6.424 | -7.158 | -3.394 | -2.427 | 15.794 | -2.427 | 53.770 | 136.617 | 73.516 | 25.501 |
| Net financials | -317 | -356 | -475 | -398 | -157 | -384 | -825 | -965 | -360 | 1.222 | 5.186 | 9.121 | 6.501 |
| Profit before tax | -3.306 | -6.811 | -33.635 | -6.823 | -7.315 | -3.778 | -3.252 | 14.829 | 33.769 | 54.992 | 141.803 | 82.637 | 32.002 |
| Tax | -824 | -1.515 | -7.729 | -1.611 | -1.652 | -830 | -763 | 3.252 | 6.738 | 11.174 | 31.014 | 18.111 | 7.420 |
| Net profit | -2.482 | -5.296 | -25.906 | -5.212 | -5.663 | -2.948 | -2.489 | 11.576 | 27.031 | 43.818 | 110.789 | 64.526 | 24.583 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 37.614 | 45.629 | 32.719 | 28.437 | 30.952 | 42.789 | 68.887 | 140.863 | 186.073 | 304.816 | 367.034 | 243.838 | 138.486 |
| Equity | 22.932 | 30.135 | 8.729 | 3.517 | 7.854 | 4.906 | 17.417 | 28.993 | 56.024 | 80.842 | 155.631 | 109.158 | 68.740 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 355 | 1.404 | 0 | 0 | 0 | 0 |
| Short-term debt | 14.683 | 15.494 | 23.990 | 24.920 | 23.018 | 37.883 | 51.057 | 106.900 | 117.024 | 212.099 | 199.280 | 124.356 | 61.069 |
| Total debt | 14.683 | 15.494 | 23.990 | 24.920 | 23.018 | 37.883 | 51.057 | 107.255 | 118.428 | 212.099 | 199.280 | 124.356 | 61.069 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RF Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
CO Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DESMI A/S | Company | 100.0% | 100.0% | 2012 |
Flow Danish BidCo ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Folsø | Chief Executive Officer | 0 companies |
| Christian Ole Ingvorsen | Chief Executive Officer | 0 companies |
| Hung Chung Humphrey Lau | Chairman | 0 companies |
| Henrik Sørensen | Chairman | 0 companies |
| Henrik Sørensen | Board of Directors | 0 companies |
| Bo Cerup-Simonsen | Chairman | 0 companies |
| Jan Thaarup | Board of Directors | 0 companies |
| Jens Skjølstrup | Board of Directors | 0 companies |
| Bjarke Brøns | Board of Directors | 0 companies |
| Morten Axel Petersen | Board of Directors | 0 companies |
| Rasmus Damkjer Ellerbæk | Board of Directors | 0 companies |