| Revenue | DKK -28K | -104% |
| EBITDA | DKK -31K | -108% |
| Net profit | DKK -9K | -103% |
| Total assets | DKK 810K | -28% |
| Equity | DKK 743K | -15% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.322 | -1.598 | — | — | 1.513 | 1.815 | 1.738 | 1.691 | 1.262 | 1.558 | 1.306 | 1.410 | 697 | -28 |
| Staff expenses | -1.217 | -1.250 | -0 | -0 | -1.627 | -1.583 | -1.604 | -1.466 | -1.029 | -1.191 | -1.057 | -1.050 | -333 | -2 |
| EBITDA | 105 | -313 | 0 | 0 | -139 | 232 | 134 | 225 | 179 | 366 | 250 | 360 | 364 | -31 |
| Depreciation & amort. | -18 | -18 | -0 | -0 | -51 | -43 | -33 | -33 | -69 | -57 | -38 | -0 | -0 | -0 |
| EBIT | 87 | -331 | 0 | 0 | -190 | 189 | 101 | 192 | 110 | 310 | 212 | 360 | 364 | -31 |
| Net financials | 16 | -16 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -5 | -8 | -15 | -6 | 21 |
| Profit before tax | 103 | -346 | 0 | 0 | -113 | 189 | 101 | 192 | 109 | 305 | 204 | 345 | 357 | -9 |
| Tax | 27 | -88 | -0 | -0 | 38 | 42 | 24 | 46 | 31 | 55 | 45 | 76 | 79 | -0 |
| Net profit | 77 | -259 | 0 | 0 | -151 | 147 | 77 | 146 | 78 | 250 | 159 | 269 | 278 | -9 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 437 | 817 | 0 | 0 | 589 | 847 | 750 | 826 | 862 | 1.083 | 1.058 | 1.195 | 1.130 | 810 |
| Equity | 127 | 386 | 0 | 0 | 243 | 391 | 364 | 404 | 374 | 513 | 559 | 714 | 874 | 743 |
| Long-term debt | 2 | -73 | 0 | 0 | 0 | 30 | 23 | 40 | 0 | 0 | 0 | 0 | 65 | 0 |
| Short-term debt | 297 | -336 | 0 | 0 | 345 | 426 | 363 | 382 | 488 | 570 | 499 | 481 | 191 | 67 |
| Total debt | 300 | -409 | 0 | 0 | 345 | 457 | 386 | 422 | 488 | 570 | 499 | 481 | 256 | 67 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FL Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Levinsen | Management | 0 companies |