| Revenue | DKK -24K | -103% |
| EBITDA | DKK 61K | +121% |
| Net profit | DKK -125K | -135% |
| Total assets | DKK 1,4M | -15% |
| Equity | DKK 703K | -15% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.098 | 2.079 | 2.112 | 1.700 | 1.513 | 1.544 | 1.831 | 1.408 | 887 | -24 |
| Staff expenses | -1.487 | -1.644 | -1.547 | -1.492 | -1.452 | -990 | -950 | -782 | -859 | -313 |
| EBITDA | 317 | 434 | 565 | 208 | 62 | 685 | 881 | 626 | 28 | 61 |
| Depreciation & amort. | -353 | 110 | 116 | 78 | -31 | 65 | -53 | -64 | -74 | 199 |
| EBIT | -36 | 325 | 449 | 130 | 31 | 620 | 828 | 562 | -46 | -138 |
| Net financials | -245 | -165 | -101 | -102 | -89 | -97 | -44 | -37 | -22 | -23 |
| Profit before tax | -281 | 160 | 348 | 28 | -58 | 523 | 784 | 525 | -68 | -161 |
| Tax | -5 | -4 | -4 | -3 | -3 | -2 | 6 | 113 | -15 | -35 |
| Net profit | -276 | 164 | 352 | 31 | -56 | 525 | 778 | 412 | -53 | -125 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.340 | 1.937 | 1.658 | 1.423 | 1.330 | 1.719 | 2.095 | 2.567 | 1.702 | 1.448 |
| Equity | -1.325 | -1.160 | -808 | -777 | -833 | -308 | 470 | 882 | 829 | 703 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.665 | 3.097 | 2.467 | 2.201 | 2.163 | 2.027 | 1.616 | 1.601 | 824 | 745 |
| Total debt | 4.665 | 3.097 | 2.467 | 2.201 | 2.163 | 2.027 | 1.616 | 1.601 | 824 | 745 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FL Management | Management | 2002 | — | — |
TH Unofficial title | Unofficial title | 2022 | — | — |
PE Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
F.L. HOLDING AF 1965 ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Laasholdt | Management | 0 companies |
| Thomas Hede Sørensen | Unofficial title | 0 companies |
| Pia Elisabeth Laasholdt | Management | 0 companies |