| Revenue | DKK -6K | — |
| EBITDA | DKK -6K | — |
| Net profit | DKK -6K | -6659% |
| Total assets | DKK 220 | -63% |
| Equity | DKK -138K | -5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 941 | 618 | 756 | 776 | 747 | 595 | 535 | 253 | 0 | -6 |
| Staff expenses | -746 | -985 | -564 | -620 | -581 | -504 | -527 | -370 | -0 | -0 |
| EBITDA | 195 | -367 | 193 | 156 | 166 | 91 | 9 | -117 | 0 | -6 |
| Depreciation & amort. | 37 | 283 | 37 | 37 | 51 | -68 | -60 | -114 | -0 | -0 |
| EBIT | 158 | -651 | 155 | 119 | 115 | 24 | -51 | -231 | 0 | -6 |
| Net financials | -8 | -35 | -33 | -27 | -23 | -14 | -20 | -10 | -0 | -0 |
| Profit before tax | 150 | -686 | 122 | 91 | 93 | 9 | -71 | -242 | -0 | -6 |
| Tax | 26 | -0 | -57 | 21 | -9 | -21 | -27 | 27 | -0 | -0 |
| Net profit | 125 | -686 | 179 | 70 | 102 | 31 | -44 | -269 | -0 | -6 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.100 | 819 | 783 | 622 | 997 | 931 | 926 | 18 | 1 | 0 |
| Equity | 485 | -201 | -22 | 49 | 150 | 181 | 137 | -132 | -132 | -138 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 615 | 1.020 | 805 | 573 | 846 | 750 | 788 | 149 | 132 | 138 |
| Total debt | 615 | 1.020 | 805 | 573 | 846 | 750 | 788 | 149 | 132 | 138 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2006 | — | — |
LG Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FLEXCEL ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Lis Gunde Larsen | Management | 0 companies |