| Revenue | DKK -213K | +10% |
| EBITDA | DKK -458K | +6% |
| Net profit | DKK -658K | -368% |
| Total assets | DKK 12M | -6% |
| Equity | DKK 7,7M | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 79 | -345 | -51 | -287 | -225 | -67 | -110 | -177 | -65 | -227 | -180 | -365 | -193 | -213 |
| Staff expenses | -244 | -244 | -245 | -244 | -244 | -244 | -246 | -246 | -42 | -141 | -244 | -314 | -294 | -245 |
| EBITDA | -3.849 | -589 | -295 | -531 | -469 | -311 | -357 | -423 | -106 | -368 | -424 | -679 | -487 | -458 |
| Depreciation & amort. | -160 | -245 | 26 | -134 | -132 | -132 | -132 | -132 | -132 | -132 | -132 | -132 | -132 | -132 |
| EBIT | -4.009 | -834 | -321 | -665 | -601 | -444 | -489 | -555 | -239 | -500 | -556 | -811 | -619 | -590 |
| Net financials | 538 | 752 | 666 | 1.137 | -672 | 823 | 489 | 150 | 223 | 1.118 | -795 | 860 | 864 | -69 |
| Profit before tax | -3.962 | -82 | 345 | 471 | -1.272 | 379 | 1 | -405 | -16 | 617 | -1.352 | 49 | 245 | -659 |
| Tax | -0 | -0 | -0 | 2 | -0 | 5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 |
| Net profit | -3.962 | -82 | 345 | 469 | -1.272 | 375 | 1 | -405 | -16 | 618 | -1.351 | 49 | 245 | -658 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.481 | 14.965 | 15.299 | 14.965 | 13.711 | 14.344 | 14.313 | 14.149 | 14.009 | 14.570 | 12.875 | 12.704 | 12.735 | 11.951 |
| Equity | 10.058 | 9.927 | 10.223 | 10.692 | 9.370 | 9.694 | 9.643 | 9.185 | 9.115 | 9.677 | 8.269 | 8.261 | 8.447 | 7.728 |
| Long-term debt | 4.346 | 4.203 | 4.058 | 3.909 | 3.759 | 3.546 | 3.352 | 3.164 | 2.965 | 2.766 | 2.556 | 2.355 | 2.153 | 1.951 |
| Short-term debt | 2.078 | 834 | 1.018 | 364 | 582 | 1.104 | 1.318 | 1.800 | 1.929 | 2.127 | 2.049 | 2.089 | 2.134 | 2.272 |
| Total debt | 6.424 | 5.037 | 5.076 | 4.273 | 4.341 | 4.650 | 4.670 | 4.964 | 4.894 | 4.893 | 4.605 | 4.444 | 4.287 | 4.223 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FL Founder | Founder | 1993 | — | — |
JH | Audit | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Larsen Schmidt | Founder | 0 companies |
| Jørgen Henrik Tjørning | Audit | 0 companies |