| Revenue | DKK 1,2M | -43% |
| EBITDA | DKK 10,1M | +181% |
| Net profit | DKK 6M | +473% |
| Total assets | DKK 59,8M | +18% |
| Equity | DKK 15,7M | +62% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -157 | 54 | 1.225 | 1.468 | 1.636 | 116 | 1.488 | 1.870 | 2.089 | 1.007 | 2.078 | 2.154 | 1.236 |
| Staff expenses | -0 | -0 | -0 | -0 | -758 | -177 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -157 | -175 | 8.091 | 1.468 | 1.212 | 15.707 | -1.215 | 3.135 | 3.104 | 3.285 | -4.223 | 3.590 | 10.103 |
| Depreciation & amort. | 70 | -4.141 | 3.433 | -565 | 167 | -204 | -3 | -2 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -227 | -4.317 | 4.658 | 903 | 1.045 | 15.503 | -1.218 | 3.133 | 3.104 | 3.285 | -4.223 | 3.590 | 10.103 |
| Net financials | -480 | -1.453 | -1.129 | -1.241 | -993 | -1.677 | -1.189 | -1.219 | -1.257 | -1.563 | -1.275 | -2.234 | -2.392 |
| Profit before tax | -707 | -4.474 | 3.530 | -338 | 52 | 13.826 | -2.407 | 1.913 | 1.847 | 1.722 | -5.498 | 1.356 | 7.711 |
| Tax | -177 | 648 | 486 | -382 | -1.337 | 4.245 | -529 | 75 | 406 | 379 | -1.250 | 308 | 1.706 |
| Net profit | -530 | -5.122 | 3.044 | 44 | 1.389 | 9.581 | -1.877 | 1.839 | 1.440 | 1.343 | -4.248 | 1.048 | 6.005 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.318 | 30.086 | 40.824 | 37.788 | 34.783 | 48.344 | 45.950 | 48.030 | 50.009 | 52.500 | 48.790 | 50.586 | 59.833 |
| Equity | 1.193 | -3.929 | -885 | -842 | 547 | 10.128 | 8.250 | 10.089 | 11.529 | 12.872 | 8.624 | 9.672 | 15.677 |
| Long-term debt | 1.417 | 10.727 | 14.047 | 13.943 | 11.244 | 22.430 | 22.182 | 21.720 | 21.368 | 21.039 | 23.823 | 23.630 | 22.862 |
| Short-term debt | 20.626 | 23.287 | 27.281 | 24.686 | 22.992 | 12.453 | 12.708 | 13.471 | 14.127 | 15.662 | 14.811 | 15.440 | 17.623 |
| Total debt | 22.043 | 34.014 | 41.328 | 38.629 | 34.236 | 34.883 | 34.890 | 35.191 | 35.495 | 36.701 | 38.635 | 39.070 | 40.486 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Management | Management | 2013 | — | — |
FL Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
MT Founder | Founder | 2005 | — | — |
NH Management | Management | 2022 | — | — |
PO Management | Management | 2015 | — | — |
OH Founder | Founder | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FLEX A/S | Company | 100.0% | 100.0% | 2022 |
MITOFLEX ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Engsbye | Management | 0 companies |
| Frederik Lønstrup Homann | Chief Executive Officer | 0 companies |
| Michael Torben Flex | Founder | 0 companies |
| Nikolaj Hviid Schwartz | Management | 0 companies |
| Peer Omborgsnæs Appel | Management | 0 companies |
| Ole Henrik Sørensen | Founder | 0 companies |