| Revenue | DKK 1,8M | +4% |
| EBITDA | DKK 59K | +751% |
| Net profit | DKK -20K | +66% |
| Total assets | DKK 4,4M | +0% |
| Equity | DKK 3,6M | -1% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.911 | 769 | 1.512 | 1.746 | 1.816 |
| Staff expenses | -0 | -995 | -1.655 | -1.755 | -1.758 |
| EBITDA | 303 | -227 | -143 | -9 | 59 |
| Depreciation & amort. | -0 | -98 | -66 | -68 | -83 |
| EBIT | 303 | -325 | -209 | -77 | -24 |
| Net financials | -10 | -2 | -1 | 1 | -1 |
| Profit before tax | 293 | -328 | -210 | -76 | -25 |
| Tax | 64 | -72 | -60 | -17 | -5 |
| Net profit | 228 | -256 | -150 | -59 | -20 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.801 | 4.643 | 5.051 | 4.446 | 4.428 |
| Equity | 2.480 | 3.821 | 3.671 | 3.612 | 3.592 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 268 | 371 | 873 | 335 | 350 |
| Total debt | 268 | 371 | 873 | 335 | 350 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FL Management | Management | 2022 |
| Former (2) | ||
US Management | Management | 1997 – 1997 |
PH Chief Executive Officer | Chief Executive Officer | 2021 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 1997 – 1997 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Individual | 100% | 100% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Ulf Svejgaard Poulsen | Management | 0 companies |
| Flemming Lindgren Christensen | Management | 0 companies |
| Peter Hallgren | Chief Executive Officer | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |