| Revenue | DKK 1,3M | +300% |
| EBITDA | DKK 676K | +189% |
| Net profit | DKK -1,6M | +39% |
| Total assets | DKK 17,9M | +10% |
| Equity | DKK 3,4M | +126% |
| Employees | 4 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -253 | 1.003 | 1.652 | 2.099 | 2.485 | 1.086 | 324 | 1.299 |
| Staff expenses | -225 | -464 | -641 | -613 | -453 | -417 | -1.084 | -623 |
| EBITDA | -478 | 540 | 1.011 | 1.487 | 2.031 | 669 | -759 | 676 |
| Depreciation & amort. | -376 | -545 | -572 | -621 | -749 | -550 | -515 | -458 |
| EBIT | -854 | -5 | 439 | 865 | 1.283 | 120 | -1.274 | 217 |
| Net financials | -2.073 | -2.953 | -2.585 | -1.738 | -2.799 | -1.631 | -1.784 | -1.910 |
| Profit before tax | -2.926 | -2.958 | -2.147 | -873 | -1.516 | -1.511 | -3.059 | -1.693 |
| Tax | -208 | -31 | 44 | 178 | 235 | 6 | -416 | -90 |
| Net profit | -2.718 | -2.928 | -2.191 | -1.051 | -1.751 | -1.517 | -2.643 | -1.603 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 26.680 | 21.589 | 22.713 | 23.235 | 22.526 | 18.649 | 16.252 | 17.894 |
| Equity | 11.582 | 8.654 | 6.463 | 7.412 | 5.661 | 4.144 | 1.502 | 3.399 |
| Long-term debt | 10.975 | 10.746 | 15.233 | 14.718 | 14.192 | 13.911 | 13.461 | 13.029 |
| Short-term debt | 4.118 | 2.188 | 1.013 | 1.083 | 2.673 | 594 | 1.289 | 1.466 |
| Total debt | 15.093 | 12.935 | 16.245 | 15.801 | 16.865 | 14.504 | 14.751 | 14.495 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BH Management | Management | 2017 | — | — |
AE Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Flower of Life ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarke Hedelund Færch | Management | 0 companies |
| Aslaug Elizabeth Færch Johnsen | Management | 0 companies |
| Peter Arnold Busck | Chairman | 0 companies |
| Lone Færch | Chairman | 0 companies |