| Revenue | DKK 14,1M | +1% |
| EBITDA | DKK -8M | +13% |
| Net profit | DKK -8,7M | -12% |
| Total assets | DKK 13,8M | +0% |
| Equity | DKK 5,1M | +53% |
| Employees | 34 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.268 | 4.400 | 4.224 | 7.462 | 6.205 | 7.262 | 11.528 | 23.888 | 10.581 | 17.065 | 3.879 | 9.271 | 13.924 | 14.086 |
| Staff expenses | -5.011 | -5.039 | -5.131 | -8.784 | -9.021 | -10.912 | -12.947 | -26.659 | -16.396 | -18.548 | -10.224 | -23.988 | -23.079 | -22.042 |
| EBITDA | -743 | -639 | -907 | -1.322 | -2.816 | -3.651 | -1.420 | -2.770 | -6.050 | -1.483 | -7.344 | -14.717 | -9.275 | -8.030 |
| Depreciation & amort. | 86 | 81 | 84 | 55 | -86 | -101 | -261 | -782 | -935 | -516 | -287 | -940 | -585 | -563 |
| EBIT | -828 | -720 | -991 | -1.376 | -2.902 | -3.751 | -1.681 | -3.552 | -6.986 | -1.999 | -7.631 | -15.658 | -9.860 | -8.594 |
| Net financials | -171 | -183 | 450 | -120 | 1.225 | -187 | -79 | -244 | -493 | -237 | -420 | 5.120 | -97 | -118 |
| Profit before tax | -999 | -903 | -541 | -1.497 | -1.676 | -3.938 | -1.760 | -3.796 | -7.479 | -2.235 | -8.051 | -10.538 | -9.957 | -8.712 |
| Tax | -300 | -800 | -0 | -0 | -0 | -0 | -0 | -0 | -1.400 | -0 | 716 | -2.392 | -2.197 | -0 |
| Net profit | -699 | -103 | -541 | -1.497 | -1.676 | -3.938 | -1.760 | -3.796 | -6.079 | -2.235 | -8.767 | -8.146 | -7.760 | -8.712 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.508 | 4.542 | 4.224 | 4.595 | 6.124 | 5.304 | 5.751 | 13.733 | 11.428 | 7.841 | 9.697 | 15.790 | 13.750 | 13.793 |
| Equity | -1.134 | 1.083 | 542 | -954 | -2.211 | -1.649 | -2.318 | -1.114 | -7.193 | -5.703 | -14.470 | 6.130 | 3.320 | 5.077 |
| Long-term debt | 1.811 | 886 | 336 | 336 | 0 | 0 | 0 | 4.804 | 1.175 | 3.447 | 11.066 | 3.462 | 3.092 | 2.838 |
| Short-term debt | 2.831 | 2.573 | 3.346 | 5.214 | 8.335 | 6.953 | 8.068 | 10.043 | 17.446 | 10.097 | 13.101 | 6.198 | 7.338 | 5.879 |
| Total debt | 4.642 | 3.459 | 3.682 | 5.550 | 8.335 | 6.953 | 8.068 | 14.847 | 18.621 | 13.544 | 24.167 | 9.660 | 10.430 | 8.716 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
JK Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
GR Management | Management | 2018 | — | — |
LS Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
JP Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
JH Management | Management | 2012 | — | — |
HK Management | Management | 2013 | — | — |
MB Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
SA Management | Management | 2022 | — | — |
OB Management | Management | 2019 | — | — |
JH Management | Management | 2017 | — | — |
MK Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2011 | — | — | |
| Deputy Chairman | 2018 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FC Hjørrings Venner ApS | Company | 100.0% | 100.0% | 2025 |
NF FURS A/S | Company | 5.0% | 5.0% | 2013 |
| Individual | 100.0% | 100.0% | 2024 | |
VPI ApS | Company | 5.0% | 5.0% | 2024 |
VFF Invest ApS | Company | 100.0% | 100.0% | 2020 |
JACOB ANDERSEN HOLDING ApS | Company | 90.0% | 90.0% | 2024 |
KENNETH JEPSEN UGILT HOLDING II ApS | Company | 5.0% | 5.0% | 2015 |
HÆSTRUP HOLDING A/S | Company | 5.0% | 5.0% | 2013 |
L.H.O. HOLDING ApS | Company | 5.0% | 5.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Hjorth Karlborg | Chief Executive Officer | 0 companies |
| Jacob Krüger Andersen | Chief Executive Officer | 0 companies |
| Glen Riddersholm | Management | 0 companies |
| Lars Svane Glinvad | Chief Executive Officer | 0 companies |
| Joël Patrice Häfliger | Chief Executive Officer | 0 companies |
| Jens Hatting | Management | 0 companies |
| Henrik Konnerup Nedergaard | Management | 0 companies |
| Morten Berg Simonsen | Chief Executive Officer | 0 companies |
| Søren Als Christiansen | Management | 0 companies |
| Ole Busch Nielsen | Management | 0 companies |
| Jonas Haven | Management | 0 companies |
| Mogens Krogh | Chief Executive Officer | 0 companies |
| Lasse Kristensen | Board of Directors | 0 companies |
| Jeppe Andersen | Board of Directors | 0 companies |
| Henrik Sørensen | Chairman | 0 companies |
| Kaj Johan Schlie | Board of Directors | 0 companies |
| Flemming Grønbæk Madsen | Board of Directors | 0 companies |
| Morten Rokkedal Vestergaard | Board of Directors | 0 companies |
| Anders Ulrik Sørensen | Board of Directors | 0 companies |
| Søren Nørgaard Sørensen | Chairman | 0 companies |
| Yannick Flavien | Board of Directors | 0 companies |
| Niels Frode Nielsen | Board of Directors | 0 companies |
| Jérôme Champagne | Board of Directors | 0 companies |
| Thomas Hjortshøj | Board of Directors | 0 companies |
| Eduardo Fernando Zapata Sierra | Board of Directors | 0 companies |
| Ib Arendrup Nielsen | Board of Directors | 0 companies |
| Andres Gutierrez Caceres | Board of Directors | 0 companies |
| Lars Windstrup | Board of Directors | 0 companies |
| Lars Thuesen | Board of Directors | 0 companies |
| Jacob Andersen | Board of Directors | 0 companies |
| Claus Nielsen | Board of Directors | 0 companies |
| Henrik Sandvad Rasmussen | Board of Directors | 0 companies |
| Henrik Fjordbak | Board of Directors | 0 companies |
| Claus Mohr Pedersen | Board of Directors | 0 companies |
| Mikael Toldbod Jakobsen | Deputy Chairman | 0 companies |
| Carsten Wøhlk Lauritsen | Board of Directors | 0 companies |
| Ahmet Murat Cihangir Schäfer | Chairman | 0 companies |
| Svend Abrahamsen | Board of Directors | 0 companies |
| Bo Michael Jeppesen | Board of Directors | 0 companies |
| John Poul Jørgensen | Board of Directors | 0 companies |
| Thomas Kræmer | Chairman | 0 companies |
| Allan Kaufmann Sørensen | Board of Directors | 0 companies |