| Revenue | DKK 18,1M | +12% |
| EBITDA | DKK 4,7M | +1039% |
| Net profit | DKK 3,5M | +1592% |
| Total assets | DKK 9,5M | -9% |
| Equity | DKK 4,6M | -25% |
| Employees | 28 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.388 | 2.732 | 3.880 | 4.930 | 6.343 | 8.486 | 9.963 | 10.504 | 11.981 | 14.491 | 13.647 | 15.776 | 16.196 | 18.109 |
| Staff expenses | -349 | -1.659 | -2.611 | -2.571 | -4.838 | -6.324 | -7.917 | -7.262 | -8.969 | -11.179 | -12.860 | -18.457 | -15.787 | -13.442 |
| EBITDA | 1.039 | 1.074 | 1.269 | 2.359 | 1.505 | 2.162 | 2.045 | 3.242 | 3.549 | 3.312 | 787 | -2.681 | 410 | 4.667 |
| Depreciation & amort. | 83 | 24 | 117 | -184 | -472 | -633 | -692 | -882 | -1.120 | -1.244 | -947 | -1.386 | -219 | -400 |
| EBIT | 956 | 1.049 | 1.152 | 2.175 | 1.033 | 1.529 | 1.353 | 2.360 | 2.429 | 2.068 | -159 | -4.067 | 191 | 4.267 |
| Net financials | -7 | -11 | -5 | 53 | 103 | 109 | 98 | 156 | 205 | 315 | 292 | -10 | 91 | 183 |
| Profit before tax | 948 | 1.039 | 1.148 | 2.228 | 1.136 | 1.638 | 1.452 | 2.515 | 2.634 | 2.384 | 133 | -4.077 | 282 | 4.450 |
| Tax | 238 | 261 | 282 | 512 | 250 | 364 | 321 | 554 | 580 | 525 | 35 | -875 | 77 | 980 |
| Net profit | 711 | 778 | 865 | 1.716 | 885 | 1.274 | 1.131 | 1.962 | 2.054 | 1.859 | 98 | -3.202 | 205 | 3.470 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 | 2.478 | 2.873 | 3.927 | 4.910 | 6.394 | 7.282 | 9.812 | 14.040 | 17.037 | 16.067 | 10.533 | 10.473 | 9.481 |
| Equity | 1.119 | 1.297 | 1.562 | 2.078 | 2.963 | 4.237 | 5.368 | 7.330 | 8.884 | 9.043 | 9.141 | 5.939 | 6.144 | 4.614 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 592 | 586 | 586 | 586 | 600 | 1.661 |
| Short-term debt | 1.106 | 1.182 | 1.288 | 1.673 | 1.756 | 1.995 | 1.642 | 2.111 | 4.126 | 7.077 | 5.974 | 4.009 | 3.333 | 2.803 |
| Total debt | 1.106 | 1.182 | 1.288 | 1.673 | 1.756 | 1.995 | 1.642 | 2.111 | 4.718 | 7.662 | 6.560 | 4.595 | 3.933 | 4.464 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
JJ Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
SL Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
PA Founder | Founder | 2002 | — | — |
OK Founder | Founder | 2002 | — | — |
JH Management | Management | 2025 | — | — |
MO Management | Management | 2002 | — | — |
BE Management | Management | 2022 | — | — |
LJ Audit | Audit | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FlexyBox Group ApS | Company | 100.0% | 100.0% | 2022 |
STORAGER ASSET HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
| Individual | 15.0% | 15.0% | 2019 | |
SCHMIDT CODING ApS | Company | 33.3% | 33.3% | 2005 |
| Individual | 15.0% | 15.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Beck Schmidt | Chief Executive Officer | 0 companies |
| John Jessen | Chief Executive Officer | 0 companies |
| Sara Lind | Chief Executive Officer | 0 companies |
| Peter Andersen | Founder | 0 companies |
| Ole Kamp Gylden | Founder | 0 companies |
| Joakim Høj Larsen | Management | 0 companies |
| Mette Osgaard | Management | 0 companies |
| Betina Ebdrup | Management | 0 companies |
| Lilly Jeppesen | Audit | 0 companies |
| Lars Kappel | Chairman | 0 companies |
| Steffen Larsen | Chairman | 0 companies |
| Frede Schmidt | Board of Directors | 0 companies |
| Palle Buhl Jørgensen | Chairman | 0 companies |
| Jesper Kjærsgaard | Board of Directors | 0 companies |
| Brian Ove Mortensen | Board of Directors | 0 companies |
| Jesper Ølgaard Nielsen | Board of Directors | 0 companies |