| Revenue | DKK 216K | -1282% |
| EBITDA | DKK 216K | +774% |
| Net profit | DKK -1,2M | +11% |
| Total assets | DKK 5K | -53% |
| Equity | DKK -24,9M | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.643 | -86 | -1.013 | -1.912 | -1.572 | -252 | 122 | -145 | 16 | 28 | 134 | -16 | -18 | 216 |
| Staff expenses | -995 | -1.396 | -667 | -11 | -26 | -0 | -0 | -83 | -41 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 648 | -1.482 | -1.680 | -1.922 | -1.599 | -252 | 122 | -2.726 | -26 | 3 | 130 | -29 | -32 | 216 |
| Depreciation & amort. | -72 | -75 | -49 | -0 | -4 | -5 | -16 | -500 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 576 | -1.557 | -1.729 | -1.922 | -1.603 | -257 | 107 | -3.226 | -26 | 3 | 130 | -29 | -32 | 216 |
| Net financials | -527 | -2.338 | -420 | 123 | 231 | -272 | -337 | -342 | -231 | -408 | -413 | -1.279 | -1.361 | -1.451 |
| Profit before tax | 49 | -3.895 | -2.155 | -1.932 | -1.507 | -681 | -230 | -3.568 | -256 | -405 | -283 | -1.307 | -1.393 | -1.234 |
| Tax | 13 | -475 | -244 | -398 | -338 | -150 | -51 | 3.064 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 36 | -3.420 | -1.910 | -1.534 | -1.169 | -531 | -179 | -6.633 | -256 | -405 | -283 | -1.307 | -1.393 | -1.234 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.943 | 15.401 | 13.628 | 7.785 | 6.046 | 6.222 | 6.343 | 111 | 132 | 192 | 369 | 233 | 11 | 5 |
| Equity | -4.624 | -8.045 | -9.955 | -11.489 | -12.658 | -13.189 | -13.369 | -20.001 | -20.258 | -20.663 | -20.946 | -22.253 | -23.646 | -24.881 |
| Long-term debt | 1.686 | 2.161 | 2.326 | 2.627 | 2.864 | 3.014 | 3.064 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 20.517 | 23.396 | 23.533 | 19.224 | 18.704 | 19.411 | 19.712 | 20.112 | 20.390 | 20.855 | 21.315 | 22.486 | 23.657 | 24.886 |
| Total debt | 20.517 | 23.396 | 23.533 | 19.224 | 18.704 | 19.411 | 19.712 | 20.112 | 20.390 | 20.855 | 21.315 | 22.486 | 23.657 | 24.886 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Management | Management | 2012 | — | — |
LB Management | Management | 2010 | — | — |
PU Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FLEXIART HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Per Hjorth Tolboe | Management | 0 companies |
| Lars Bergmann | Management | 0 companies |
| Per Ubbe Vestergaard Pedersen | Management | 0 companies |
| Laurence Raymonde Eugenie Muller | Board of Directors | 0 companies |
| Susanne Elisabeth Tolboe | Chairman | 0 companies |
| Lars Dahlin Ladegaard Christensen | Board of Directors | 0 companies |
| Robert Byriel Riedel | Chairman | 0 companies |
| Søren Xerxes Frahm | Board of Directors | 0 companies |