| Revenue | DKK 265K | +553% |
| EBITDA | DKK -40K | +85% |
| Net profit | DKK -77K | +83% |
| Total assets | DKK 5M | -2% |
| Equity | DKK 4,8M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 286 | 136 | 215 | 138 | 138 | 138 | 138 | 4.672 | -21 | 58 | 176 | 41 | 265 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -84 | -244 | -300 | -337 | -305 | -305 |
| EBITDA | 286 | 136 | 215 | 138 | 138 | 138 | 138 | 4.588 | -265 | -242 | -161 | -264 | -40 |
| Depreciation & amort. | -375 | -375 | -375 | -375 | -375 | -375 | -375 | -0 | -0 | -48 | -48 | -48 | -58 |
| EBIT | -89 | -239 | -160 | -237 | -237 | -237 | -237 | 4.588 | -265 | -291 | -209 | -312 | -98 |
| Net financials | 7 | 5 | 11 | 16 | 22 | 8 | -1 | 35 | 140 | 294 | -91 | -132 | 23 |
| Profit before tax | -82 | -233 | -149 | -221 | -215 | -229 | -238 | 4.623 | -125 | 3 | -300 | -444 | -75 |
| Tax | -20 | -56 | -79 | -46 | -47 | -50 | -52 | 937 | -0 | 0 | 1 | 1 | 2 |
| Net profit | -61 | -177 | -70 | -175 | -168 | -179 | -186 | 3.685 | -125 | 3 | -301 | -445 | -77 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.534 | 3.239 | 3.036 | 2.763 | 2.515 | 2.256 | 1.986 | 6.511 | 5.800 | 5.757 | 5.458 | 5.094 | 5.010 |
| Equity | 2.632 | 2.455 | 2.385 | 2.210 | 2.043 | 1.864 | 1.678 | 5.966 | 5.731 | 5.621 | 5.320 | 4.875 | 4.798 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 60 | 34 | 35 | 18 | 21 | 23 | 21 | 545 | 69 | 135 | 137 | 219 | 211 |
| Total debt | 60 | 34 | 35 | 18 | 21 | 23 | 21 | 545 | 69 | 135 | 137 | 219 | 211 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FL Founder | Founder | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Lyng Madsen | Founder | 0 companies |
| Charlotte Rønn Dons | Board of Directors | 0 companies |
| Keld Øby Jensen | Board of Directors | 0 companies |
| Per Skou Hansen | Board of Directors | 0 companies |