| Revenue | DKK -41K | -116% |
| EBITDA | DKK -880K | -111% |
| Net profit | DKK -1,1M | -60% |
| Total assets | DKK 2,7M | +114% |
| Equity | DKK 430K | -56% |
| Employees | 4 | — |
| Item | 2016 | 2017 | 2018 |
|---|---|---|---|
| Revenue | 32 | 249 | -41 |
| Staff expenses | -70 | -666 | -840 |
| EBITDA | -38 | -417 | -880 |
| Depreciation & amort. | -83 | -394 | -404 |
| EBIT | -121 | -811 | -1.284 |
| Net financials | -18 | -33 | -65 |
| Profit before tax | -139 | -843 | -1.349 |
| Tax | -30 | -184 | -296 |
| Net profit | -108 | -659 | -1.053 |
| Item | 2016 | 2017 | 2018 |
|---|---|---|---|
| Total assets | 593 | 1.274 | 2.724 |
| Equity | -8 | 983 | 430 |
| Long-term debt | 61 | 0 | 1.500 |
| Short-term debt | 541 | 192 | 607 |
| Total debt | 602 | 192 | 2.107 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CF Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CFC Odder Holding ApS | Company | 33.3% | 33.3% | 2016 |
| Individual | 5.0% | 5.0% | 2018 | |
Uddannelses- og Forskningsstyrelsen | Company | 15.0% | 15.0% | 2019 |
FL Marketing ApS | Company | 10.0% | 10.0% | 2018 |
| Individual | 25.0% | 25.0% | 2016 | |
CAPNOVA A/S | Company | 0.0% | 20.0% | 2017 |
Kirstinelyst Invest IVS | Company | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Fisker Christensen | Chief Executive Officer | 0 companies |
| Heine Jørgensen | Board of Directors | 0 companies |
| Mathias Rasmussen | Board of Directors | 0 companies |
| Flemming Würtz Andersen | Chairman | 0 companies |
| Steffen Boutrup Møller | Chairman | 0 companies |