| Revenue | DKK -313K | +99% |
| EBITDA | DKK -909K | -47% |
| Net profit | DKK -1,2M | -633% |
| Total assets | DKK 1,4M | -20% |
| Equity | DKK 316K | +102% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -515 | -192 | 16 | 1.349 | -286 | -272 | -720 | -1.780 | -1.527 | -741 | -439 | -157 | -313 |
| Staff expenses | -1.118 | -989 | -1.998 | -2.100 | -1.652 | -1.843 | -1.988 | -1.550 | -2.137 | -1.289 | -925 | -463 | -596 |
| EBITDA | -1.633 | -1.181 | -1.982 | -751 | -1.937 | -2.115 | -2.708 | -3.330 | -3.663 | -2.030 | -1.364 | -620 | -909 |
| Depreciation & amort. | -0 | -1 | -29 | -107 | -222 | -251 | -251 | -249 | -244 | -210 | -137 | -96 | -87 |
| EBIT | -1.633 | -1.181 | -2.011 | -858 | -2.159 | -2.366 | -2.959 | -3.579 | -3.907 | -2.240 | -1.501 | -716 | -996 |
| Net financials | 2 | -1 | -313 | -580 | -706 | -232 | -272 | -330 | -371 | -399 | -461 | 560 | -431 |
| Profit before tax | -1.630 | -1.182 | -2.324 | -1.438 | -2.865 | -2.598 | -3.231 | -3.909 | -4.279 | -2.639 | -1.963 | -156 | -1.427 |
| Tax | -406 | -309 | -580 | -364 | -658 | -216 | -589 | -975 | -1.137 | -665 | -432 | -377 | -250 |
| Net profit | -1.224 | -873 | -1.744 | -1.073 | -2.208 | -2.383 | -2.641 | -2.934 | -3.142 | -1.973 | -1.531 | 221 | -1.178 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 657 | 1.457 | 3.740 | 5.365 | 4.212 | 4.617 | 4.213 | 3.415 | 2.676 | 1.971 | 1.787 | 1.815 | 1.449 |
| Equity | -224 | -1.097 | -2.841 | -3.914 | -6.122 | -8.505 | -11.146 | -14.081 | -17.222 | -19.196 | -20.727 | -20.506 | 316 |
| Long-term debt | 0 | 0 | 0 | 8.616 | 10.174 | 13.003 | 15.057 | 17.455 | 19.415 | 20.854 | 22.369 | 22.281 | 1.112 |
| Short-term debt | 881 | 2.554 | 6.547 | 565 | 35 | 49 | 288 | 40 | 484 | 312 | 145 | 40 | 20 |
| Total debt | 881 | 2.554 | 6.547 | 9.180 | 10.209 | 13.053 | 15.345 | 17.496 | 19.899 | 21.166 | 22.513 | 22.321 | 1.132 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ovodan Foods A/S | Company | 100.0% | 100.0% | 2024 |
Ovodan Europe A/S | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Marinus Pedersen | Management | 0 companies |
| Christian Nicholas Rosenkrantz Stadil | Board of Directors | 0 companies |
| Jørn Leth Frandsen | Board of Directors | 0 companies |
| Thor Stadil | Chairman | 0 companies |