| Revenue | DKK -17K | +16% |
| EBITDA | DKK -17K | -16% |
| Net profit | DKK -747K | -14470% |
| Total assets | DKK 2,3M | -26% |
| Equity | DKK -916K | -443% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -12 | -1 | -10 | -34 | -15 | -9 | -11 | -11 | -10 | -10 | -25 | -14 | -17 |
| Staff expenses | -0 | -0 | -0 | -0 | -10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | -12 | -1 | -10 | -24 | -15 | -9 | -11 | -11 | -10 | -10 | -25 | -14 | -17 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5 | -12 | -1 | -10 | -24 | -15 | -9 | -11 | -11 | -10 | -10 | -25 | -14 | -17 |
| Net financials | -622 | 19 | 62 | 13 | 20 | 44 | -27 | 72 | 110 | 222 | -205 | 36 | 20 | -730 |
| Profit before tax | -627 | 7 | 61 | 3 | 3 | 30 | -36 | 62 | 99 | 212 | -216 | 11 | 5 | -747 |
| Tax | 161 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1 | 1 | -0 | -0 | -0 |
| Net profit | -788 | 7 | 61 | 3 | 3 | 30 | -36 | 62 | 99 | 211 | -217 | 11 | 5 | -747 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 237 | 268 | 340 | 81 | 57 | 820 | 788 | 962 | 1.082 | 1.198 | 1.030 | 2.020 | 3.054 | 2.258 |
| Equity | 0 | 7 | 69 | 71 | -1.334 | -1.304 | -1.340 | -1.278 | -1.179 | -968 | -1.184 | -174 | -169 | -916 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 2.121 | 2.233 | 2.253 | 2.158 | 2.206 | 2.179 | 3.212 | 3.162 |
| Short-term debt | 237 | 260 | 271 | 10 | 1.391 | 2.124 | 8 | 8 | 8 | 8 | 9 | 15 | 10 | 12 |
| Total debt | 237 | 260 | 271 | 10 | 1.391 | 2.124 | 2.128 | 2.241 | 2.261 | 2.166 | 2.214 | 2.194 | 3.222 | 3.174 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FL Founder | Founder | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Lynge Thomsen | Founder | 0 companies |
| Hanne Elmegaard Thomsen | Board of Directors | 0 companies |
| Eva Bitten Thomsen | Board of Directors | 0 companies |
| Per Quistgaard Ovesen | Chairman | 0 companies |