| Revenue | DKK 2,3M | +89% |
| EBITDA | DKK 1,3M | +517% |
| Net profit | DKK 1M | +601% |
| Total assets | DKK 3,4M | +50% |
| Equity | DKK 2,5M | +33% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 169 | 340 | 241 | 348 | 492 | 529 | 399 | 509 | 1.466 | 863 | 1.083 | 1.372 | 1.234 | 2.329 |
| Staff expenses | -90 | -130 | -150 | -219 | -261 | -591 | -376 | -214 | -517 | -721 | -786 | -828 | -1.021 | -1.017 |
| EBITDA | 79 | 210 | 91 | 129 | 231 | -62 | 23 | 295 | 949 | 142 | 297 | 543 | 213 | 1.312 |
| Depreciation & amort. | -16 | -33 | -33 | -38 | -0 | -7 | -18 | -18 | -27 | -30 | -43 | -42 | -20 | -28 |
| EBIT | 63 | 177 | 58 | 91 | 231 | -68 | 6 | 278 | 922 | 112 | 254 | 502 | 193 | 1.284 |
| Net financials | 0 | 0 | -1 | 0 | 0 | 0 | -0 | -3 | -1 | -6 | -10 | -2 | 2 | -6 |
| Profit before tax | 63 | 177 | 57 | 91 | 231 | -68 | 5 | 275 | 921 | 106 | 244 | 500 | 195 | 1.277 |
| Tax | 16 | 45 | 16 | 25 | 56 | -15 | 6 | 67 | 217 | 22 | 68 | 128 | 39 | 246 |
| Net profit | 47 | 133 | 41 | 65 | 175 | -54 | -1 | 208 | 704 | 84 | 183 | 380 | 147 | 1.032 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 401 | 533 | 481 | 641 | 776 | 756 | 853 | 1.267 | 2.372 | 1.889 | 2.189 | 2.170 | 2.290 | 3.436 |
| Equity | 209 | 342 | 383 | 448 | 623 | 569 | 569 | 777 | 1.481 | 1.565 | 1.748 | 1.701 | 1.848 | 2.453 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 192 | 192 | 98 | 193 | 153 | 187 | 285 | 490 | 891 | 325 | 441 | 469 | 442 | 983 |
| Total debt | 192 | 192 | 98 | 193 | 153 | 187 | 285 | 490 | 891 | 325 | 441 | 469 | 442 | 983 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FL Founder | Founder | 1999 | — | — |
HA | Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Lauritsen | Founder | 0 companies |
| Henrik Ardal Andersen | Audit | 0 companies |