| Revenue | DKK 55,3M | +11% |
| EBITDA | DKK 31,9M | +21% |
| Net profit | DKK 26,8M | +21% |
| Total assets | DKK 114,2M | +62% |
| Equity | DKK 42,9M | +38% |
| Employees | 55 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14.304 | 31.104 | 38.078 | 33.152 | 36.284 | 40.033 | 55.073 | 50.102 | 41.409 | 48.731 | 49.637 | 55.296 |
| Staff expenses | -24.334 | -23.742 | -27.543 | -0 | -0 | -0 | -0 | -22.667 | -22.783 | -27.332 | -26.359 | -26.077 |
| EBITDA | -34 | -3.194 | -1.416 | 9.678 | 13.310 | 9.678 | 13.310 | 14.325 | 18.521 | 24.472 | 26.441 | 31.927 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -34 | -3.194 | -1.416 | 9.678 | 13.310 | 9.678 | 13.310 | 14.325 | 18.521 | 24.472 | 26.441 | 31.927 |
| Net financials | 12 | 118 | 127 | 303 | -94 | 303 | 408 | 163 | 328 | 130 | 1.916 | 2.511 |
| Profit before tax | -1.404 | 10.352 | 14.140 | 9.982 | 13.216 | 14.628 | 26.086 | 26.565 | 18.849 | 24.603 | 28.357 | 34.438 |
| Tax | -326 | 2.541 | 3.364 | 2.229 | 2.924 | 3.233 | 5.754 | 5.918 | 4.101 | 5.422 | 6.254 | 7.594 |
| Net profit | -1.078 | 7.811 | 10.776 | 7.753 | 10.292 | 11.396 | 20.331 | 20.647 | 14.749 | 19.181 | 22.103 | 26.844 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.829 | 28.891 | 38.135 | 38.477 | 38.316 | 39.931 | 51.900 | 49.405 | 47.013 | 65.498 | 70.596 | 114.180 |
| Equity | 5.545 | 13.356 | 19.132 | 16.884 | 19.677 | 21.073 | 30.404 | 31.051 | 23.800 | 28.981 | 31.084 | 42.928 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 1.091 | 2.332 | 0 | 0 | 0 | 0 |
| Short-term debt | 12.277 | 14.449 | 17.791 | 21.056 | 18.219 | 18.007 | 19.625 | 15.817 | 22.974 | 36.442 | 39.478 | 71.094 |
| Total debt | 12.277 | 14.449 | 17.791 | 21.056 | 18.219 | 18.007 | 20.716 | 18.149 | 22.974 | 36.442 | 39.478 | 71.094 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EH Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
MK Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
ML Management | Management | 2006 | — | — |
SP Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
HL Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DESMI PUMPING TECHNOLOGY A/S | Company | 100.0% | 100.0% | 2006 |
Flow Danish BidCo ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Emil Hyllested Levå | Chief Executive Officer | 0 companies |
| Morten Kodal Dalum | Chief Executive Officer | 0 companies |
| Michael Lassen Schmidt | Management | 0 companies |
| Søren Petry Mortensen | Chief Executive Officer | 0 companies |
| Henrik Lynge Ottesen | Chief Executive Officer | 0 companies |
| Kristian Færge Kjeldgaard | Board of Directors | 0 companies |
| Hung Chung Humphrey Lau | Chairman | 0 companies |
| Henrik Sørensen | Chairman | 0 companies |
| Rene Grywnow | Board of Directors | 0 companies |
| Troels Johan Ankerstjerne | Board of Directors | 0 companies |
| Per Søtang Lauridsen | Board of Directors | 0 companies |
| Henrik Sørensen | Chairman | 0 companies |
| Jan Thaarup | Board of Directors | 0 companies |
| Helle Serup Hansen | Board of Directors | 0 companies |
| Bjarke Brøns | Board of Directors | 0 companies |
| Morten Axel Petersen | Board of Directors | 0 companies |