| Revenue | DKK 1,3M | -36% |
| EBITDA | DKK 371K | +251% |
| Net profit | DKK 148K | +475% |
| Total assets | DKK 2,6M | -20% |
| Equity | DKK 1,6M | -18% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.679 | 2.580 | 2.226 | 2.263 | 2.295 | 2.272 | 2.711 | 2.222 | 1.967 | 1.809 | 1.780 | 2.006 | 2.002 | 1.273 |
| Staff expenses | -1.910 | -1.789 | -1.474 | -1.535 | -1.438 | -1.382 | -1.912 | -1.926 | -1.707 | -1.412 | -1.473 | -1.543 | -1.897 | -903 |
| EBITDA | 136 | 193 | 144 | 163 | 403 | 370 | 169 | 296 | 260 | 398 | 307 | 463 | 106 | 371 |
| Depreciation & amort. | 25 | -24 | -24 | -13 | -7 | -2 | -0 | -0 | -17 | -44 | -72 | -136 | -178 | -167 |
| EBIT | 111 | 169 | 119 | 150 | 396 | 367 | 169 | 296 | 243 | 353 | 235 | 327 | -73 | 203 |
| Net financials | -42 | -125 | -63 | -39 | -3 | 111 | 178 | 133 | 100 | 162 | 95 | 93 | 133 | 43 |
| Profit before tax | 69 | 44 | 56 | 111 | 393 | 478 | 347 | 429 | 343 | 515 | 330 | 420 | 61 | 246 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -36 | -40 | -0 | -0 | 35 | 98 |
| Net profit | 69 | 44 | 56 | 111 | 393 | 478 | 347 | 429 | 378 | 555 | 330 | 420 | 26 | 148 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.409 | 3.061 | 3.045 | 2.707 | 3.622 | 2.762 | 2.643 | 3.201 | 3.490 | 3.433 | 3.148 | 3.471 | 3.241 | 2.579 |
| Equity | 483 | 527 | 583 | 694 | 962 | 1.301 | 1.498 | 1.477 | 1.855 | 2.110 | 1.940 | 2.360 | 1.986 | 1.634 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 503 | 58 | 60 | 62 | 98 | 164 |
| Short-term debt | 1.914 | 2.522 | 2.445 | 1.988 | 2.635 | 1.436 | 1.120 | 1.684 | 1.106 | 1.239 | 1.124 | 1.024 | 1.132 | 756 |
| Total debt | 1.914 | 2.522 | 2.445 | 1.988 | 2.635 | 1.436 | 1.120 | 1.699 | 1.610 | 1.298 | 1.183 | 1.086 | 1.230 | 920 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2001 | — | — |
AK Management | Management | 2002 | — | — |
PG Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
JJ Management | Management | 1969 | — | — |
KB Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
FL Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
ES Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1969 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1969 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1969 | — | — | |
| Board of Directors | 1969 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FSL HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Juul-Andersen | Management | 0 companies |
| Axel Kurt Stiller | Management | 0 companies |
| Per-Olof Green | Chief Executive Officer | 0 companies |
| Jørgen Juul-Andersen | Management | 0 companies |
| Kurt Bjerregaard-Nielsen | Chief Executive Officer | 0 companies |
| Flemming Lindholt Humble | Chief Executive Officer | 0 companies |
| Erik Sten Andersen | Chief Executive Officer | 0 companies |
| Fritz Hochstein | Board of Directors | 0 companies |
| Sophie Daugaard Andersen | Board of Directors | 0 companies |
| Gerd Friederich Heinrich Pfeiffer | Board of Directors | 0 companies |
| Hans-Ludwig Steupert | Board of Directors | 0 companies |
| Albrecht Mehliss | Board of Directors | 0 companies |
| Friedrich Otto Hegener | Board of Directors | 0 companies |
| Werner Walter Wittmann | Board of Directors | 0 companies |
| Frederik Daugaard Andersen | Chairman | 0 companies |
| Jens Seiffert | Board of Directors | 0 companies |
| Maiken Rindel Andersen | Chairman | 0 companies |