| Revenue | DKK -845 | -112% |
| EBITDA | DKK -845 | -112% |
| Net profit | DKK -790 | +97% |
| Total assets | DKK 10K | +62% |
| Equity | DKK 6K | +101% |
| Employees | 38 | — |
| Item | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.778 | 3.774 | 5.053 | 2.402 | 5.499 | 6.655 | 4.446 | 4.805 | 8.034 | 187 | 7 | -1 |
| Staff expenses | -2.577 | -3.635 | -5.166 | -2.809 | -5.224 | -6.698 | -5.343 | -4.730 | -5.204 | -32 | -0 | -0 |
| EBITDA | 202 | 138 | -115 | -408 | 276 | -43 | -897 | 75 | 2.830 | 155 | 7 | -1 |
| Depreciation & amort. | -165 | 327 | 487 | 815 | -332 | -466 | -580 | -350 | -325 | -0 | -0 | -0 |
| EBIT | 36 | -189 | -601 | -1.223 | -57 | -509 | -1.477 | -275 | 2.505 | 155 | 7 | -1 |
| Net financials | -88 | -52 | -80 | -131 | -51 | -75 | -107 | -128 | -128 | -38 | -38 | 0 |
| Profit before tax | -52 | -241 | -382 | -762 | -108 | -583 | -1.584 | -403 | 2.377 | 117 | -31 | -1 |
| Tax | -7 | -49 | 150 | 296 | 136 | -128 | -76 | -101 | 261 | 26 | -5 | -0 |
| Net profit | -49 | -191 | -531 | -1.058 | -244 | -456 | -1.509 | -303 | 2.117 | 91 | -25 | -1 |
| Item | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.105 | 2.825 | 2.775 | 3.125 | 4.190 | 3.671 | 2.464 | 2.157 | 913 | 286 | 6 | 10 |
| Equity | 101 | 109 | -422 | -1.480 | -1.024 | -1.480 | -2.988 | -3.291 | -1.174 | -1.083 | -1.109 | 6 |
| Long-term debt | 150 | 970 | 1.067 | 1.442 | 3.392 | 3.792 | 4.642 | 4.000 | 1.000 | 1.316 | 1.088 | 0 |
| Short-term debt | 854 | 1.746 | 2.130 | 3.163 | 1.821 | 1.358 | 810 | 1.448 | 1.087 | 54 | 26 | 4 |
| Total debt | 1.004 | 2.716 | 3.197 | 4.605 | 5.214 | 5.150 | 5.452 | 5.448 | 2.087 | 1.370 | 1.115 | 4 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FH Management | Management | 2017 | — | — |
MD Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FHK NR. 2 ApS | Company | 66.7% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Holm Knudsen | Management | 0 companies |
| Martin Daniali | Chief Executive Officer | 0 companies |
| Helge Carsten Skov | Chairman | 0 companies |
| Henning Peter Skov | Board of Directors | 0 companies |
| Charlotte Hovmøller Christensen | Board of Directors | 0 companies |
| Morten Holm Knudsen | Board of Directors | 0 companies |
| Jesper Krogdahl | Board of Directors | 0 companies |