| Revenue | DKK -69K | -7% |
| EBITDA | DKK -99K | +5% |
| Net profit | DKK -253K | -15% |
| Total assets | DKK 14,2M | +99% |
| Equity | DKK 3,3M | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -84 | 102 | 330 | 263 | 310 | 339 | 258 | 318 | 332 | 1.785 | -156 | 1.285 | -74 | -69 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -25 | -25 | -25 | -25 | -25 | -35 | -30 | -30 | -30 |
| EBITDA | -84 | -496 | 228 | 263 | 310 | 314 | 17 | 293 | 307 | 1.760 | -191 | 1.255 | -104 | -99 |
| Depreciation & amort. | -70 | -70 | -70 | -72 | -93 | -108 | -115 | -115 | -115 | -96 | -91 | -72 | -0 | -0 |
| EBIT | -154 | -566 | 158 | 191 | 217 | 205 | -98 | 178 | 192 | 1.664 | -282 | 1.183 | -104 | -99 |
| Net financials | -154 | -39 | -55 | -31 | -38 | -75 | -48 | -53 | -44 | -35 | -2 | 29 | -176 | -154 |
| Profit before tax | -309 | -605 | 103 | 160 | 179 | 130 | -146 | 125 | 148 | 1.629 | -284 | 1.212 | -281 | -253 |
| Tax | -56 | -183 | 25 | 1 | 77 | 29 | -32 | 27 | 33 | 35 | -63 | 362 | -62 | -0 |
| Net profit | -252 | -422 | 77 | 158 | 102 | 101 | -114 | 98 | 115 | 1.594 | -222 | 850 | -219 | -253 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.695 | 3.880 | 4.004 | 3.548 | 3.350 | 6.630 | 3.198 | 3.375 | 3.210 | 4.181 | 3.218 | 5.717 | 7.137 | 14.185 |
| Equity | 1.397 | 975 | 1.052 | 1.211 | 1.313 | 1.414 | 1.300 | 1.398 | 1.513 | 3.107 | 2.886 | 3.736 | 3.517 | 3.264 |
| Long-term debt | 2.019 | 1.982 | 1.749 | 1.501 | 1.236 | 2.567 | 755 | 123 | 129 | 18 | 0 | 694 | 0 | 0 |
| Short-term debt | 34 | 687 | 948 | 580 | 505 | 2.334 | 860 | 1.560 | 1.262 | 733 | 0 | 1.287 | 3.620 | 10.921 |
| Total debt | 2.053 | 2.669 | 2.697 | 2.081 | 1.741 | 4.901 | 1.615 | 1.683 | 1.391 | 752 | 0 | 1.981 | 3.620 | 10.921 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LJ Management | Management | 2000 | — | — |
LB Founder | Founder | 1997 | — | — |
OS Audit | Audit | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 1997 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FLEC HOLDING ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Lene Jensen | Management | 0 companies |
| Lars Borre | Founder | 0 companies |
| Ole Schmidt | Audit | 0 companies |
| Birthe Borre | Board of Directors | 0 companies |
| Marianne Borre | Board of Directors | 0 companies |
| Jette Røn Stage | Board of Directors | 0 companies |
| Poul Vilhelm Merrild | Board of Directors | 0 companies |
| Børge Borre | Chairman | 0 companies |
| Flemming Jensen | Board of Directors | 0 companies |