| Revenue | DKK 254K | -14% |
| EBITDA | DKK 126K | -21% |
| Net profit | DKK 104K | -23% |
| Total assets | DKK 419K | -12% |
| Equity | DKK 283K | -14% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 185 | 67 | 185 | 237 | 56 | 209 | 345 | 471 | 1.039 | 445 | 657 | 309 | 296 | 254 |
| Staff expenses | -83 | -115 | -180 | -164 | -130 | -110 | -199 | -126 | -269 | -195 | -283 | -165 | -137 | -128 |
| EBITDA | 101 | 34 | 5 | 73 | -74 | 100 | 146 | 346 | 769 | 250 | 374 | 144 | 159 | 126 |
| Depreciation & amort. | -9 | 41 | -0 | -0 | -0 | -0 | -1 | -18 | -18 | -18 | -18 | -16 | -0 | -0 |
| EBIT | 92 | -7 | 5 | 73 | -74 | 100 | 144 | 328 | 752 | 233 | 357 | 128 | 159 | 126 |
| Net financials | 9 | 8 | 5 | 3 | 3 | 6 | 7 | 4 | 15 | 13 | 9 | 11 | 15 | 9 |
| Profit before tax | 101 | 0 | 10 | 77 | -71 | 106 | 152 | 332 | 767 | 245 | 366 | 139 | 174 | 135 |
| Tax | 26 | -1 | 3 | 18 | -10 | 23 | 33 | 73 | 169 | 54 | 81 | 32 | 39 | 31 |
| Net profit | 75 | 2 | 8 | 59 | -61 | 82 | 118 | 258 | 598 | 191 | 284 | 107 | 135 | 104 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 554 | 412 | 386 | 362 | 239 | 439 | 482 | 783 | 1.271 | 652 | 801 | 575 | 474 | 419 |
| Equity | 258 | 259 | 167 | 225 | 164 | 247 | 365 | 513 | 861 | 452 | 536 | 343 | 329 | 283 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 296 | 139 | 208 | 129 | 69 | 190 | 113 | 266 | 408 | 199 | 265 | 232 | 146 | 136 |
| Total debt | 296 | 139 | 208 | 129 | 69 | 190 | 113 | 266 | 408 | 199 | 265 | 232 | 146 | 136 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HV Management | Management | 2002 | — | — |
KS Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FLEX I BYG HOLDING ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Vestergaard Dich | Management | 0 companies |
| Kim Schiellerup Pedersen | Management | 0 companies |