| Revenue | DKK 1,4M | +47% |
| EBITDA | DKK 606K | -38% |
| Net profit | DKK -122K | -137% |
| Total assets | DKK 43,1M | +0% |
| Equity | DKK 5,3M | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.793 | 1.912 | 1.977 | 2.360 | 2.348 | 2.326 | 2.422 | 1.928 | 1.965 | 1.913 | 1.864 | 1.133 | 943 | 1.386 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -15 | -318 | -244 | -780 |
| EBITDA | 1.793 | 1.912 | 1.977 | 3.137 | 3.850 | 2.877 | 3.067 | 3.400 | 4.471 | 1.911 | 1.842 | 1.436 | 979 | 606 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.793 | 1.912 | 1.977 | 3.137 | 3.850 | 2.877 | 3.067 | 3.400 | 4.471 | 1.911 | 1.842 | 1.436 | 979 | 606 |
| Net financials | -2.159 | -613 | -1.262 | -750 | -1.282 | 65 | -577 | -581 | -538 | -777 | -721 | -782 | -554 | -859 |
| Profit before tax | -8.056 | 1.196 | 2.421 | 2.387 | 2.568 | 2.942 | 2.490 | 2.819 | 3.933 | 1.134 | 1.122 | 654 | 425 | -155 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -169 | 865 | 249 | 246 | 155 | 94 | -33 |
| Net profit | -8.056 | 1.196 | 2.421 | 2.387 | 2.568 | 2.942 | 2.490 | 2.988 | 3.068 | 884 | 876 | 499 | 332 | -122 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.333 | 26.334 | 28.164 | 29.564 | 31.717 | 33.117 | 34.414 | 36.069 | 38.500 | 38.615 | 38.542 | 42.779 | 43.240 | 43.050 |
| Equity | -17.186 | -15.990 | -13.569 | -11.181 | -8.614 | -5.672 | -3.182 | -195 | 2.873 | 3.757 | 4.633 | 5.132 | 5.463 | 5.341 |
| Long-term debt | 26.757 | 29.986 | 29.549 | 28.626 | 27.070 | 24.537 | 23.214 | 33.240 | 32.071 | 29.258 | 26.189 | 26.516 | 35.045 | 36.003 |
| Short-term debt | 16.761 | 12.338 | 12.184 | 12.119 | 13.260 | 14.252 | 14.382 | 3.023 | 2.859 | 4.844 | 6.977 | 10.263 | 1.807 | 813 |
| Total debt | 43.519 | 42.324 | 41.733 | 40.745 | 40.331 | 38.789 | 37.596 | 36.263 | 34.930 | 34.102 | 33.166 | 36.779 | 36.852 | 36.816 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Management | Management | 2007 | — | — |
FL Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FML-HOLDING ApS | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Kjeld Leif Lindtofte | Management | 0 companies |
| Flemming Lindtofte | Management | 0 companies |