| Revenue | DKK 3,2M | — |
| EBITDA | DKK -9,6M | +33% |
| Net profit | DKK -6M | +87% |
| Total assets | DKK 1,4B | -9% |
| Equity | DKK 750,6M | +12% |
| Employees | 4 | — |
| Item | 2022 | 2023 | 2024 |
|---|---|---|---|
| Revenue | — | 0 | 3.211 |
| Staff expenses | -0 | -4.318 | -9.101 |
| EBITDA | -21.113 | -14.238 | -9.581 |
| Depreciation & amort. | -0 | -0 | -0 |
| EBIT | -21.113 | -14.238 | -9.581 |
| Net financials | -54.425 | -49.107 | -10.932 |
| Profit before tax | -75.539 | -63.345 | -20.513 |
| Tax | -1.980 | -17.267 | -14.503 |
| Net profit | -73.559 | -46.078 | -6.010 |
| Item | 2022 | 2023 | 2024 |
|---|---|---|---|
| Total assets | 1.601.699 | 1.564.860 | 1.418.537 |
| Equity | 732.375 | 671.992 | 750.572 |
| Long-term debt | 833.683 | 541.431 | 577.077 |
| Short-term debt | 35.641 | 351.437 | 90.888 |
| Total debt | 869.324 | 892.868 | 667.965 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
HS Management | Management | 2022 | — | — |
SJ Management | Management | 2022 | — | — |
JT Management | Management | 2023 | — | — |
BB Management | Management | 2025 | — | — |
O8 Founder | Founder | 2022 | — | — |
MA Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Flow Danish MidCo ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Hung Chung Humphrey Lau | Chief Executive Officer | 0 companies |
| Henrik Sørensen | Management | 0 companies |
| Sebastian Josef Schatton | Management | 0 companies |
| Jan Thaarup | Management | 0 companies |
| Bjarke Brøns | Management | 0 companies |
| OEP 82 B.V. | Founder | 0 companies |
| Morten Axel Petersen | Management | 0 companies |
| Marc Philipp Lindhorst | Chairman | 0 companies |
| Niels Erik Olsen | Chairman | 0 companies |