| Revenue | DKK 189K | -17% |
| EBITDA | DKK 189K | -17% |
| Net profit | DKK 72K | -27% |
| Total assets | DKK 1,5M | -4% |
| Equity | DKK 419K | +21% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 216 | 354 | 360 | 352 | 78 | 18 | 162 | 175 | 225 | 227 | 189 |
| Staff expenses | -22 | -27 | -33 | -33 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 194 | 326 | 326 | 318 | 78 | 18 | 162 | 175 | 225 | 227 | 189 |
| Depreciation & amort. | -54 | -82 | -98 | -111 | -105 | -42 | -59 | -59 | -59 | -59 | -58 |
| EBIT | 140 | 244 | 229 | 208 | -27 | -25 | 103 | 117 | 166 | 169 | 130 |
| Net financials | -86 | -125 | -130 | -176 | -133 | -53 | -66 | -57 | -50 | -42 | -39 |
| Profit before tax | 54 | 120 | 98 | 31 | -160 | -78 | 37 | 59 | 116 | 126 | 91 |
| Tax | 28 | 29 | 38 | 31 | -16 | -12 | 8 | 12 | 25 | 27 | 20 |
| Net profit | 26 | 91 | 61 | 0 | -144 | -66 | 29 | 47 | 91 | 99 | 72 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.765 | 5.180 | 5.691 | 5.712 | 6.074 | 1.797 | 1.839 | 1.742 | 1.665 | 1.606 | 1.548 |
| Equity | 140 | 231 | 292 | 292 | 148 | 82 | 111 | 158 | 249 | 348 | 419 |
| Long-term debt | 3.085 | 4.535 | 4.485 | 4.713 | 478 | 450 | 422 | 393 | 364 | 336 | 312 |
| Short-term debt | 540 | 413 | 914 | 707 | 5.448 | 1.265 | 1.306 | 1.191 | 1.052 | 922 | 817 |
| Total debt | 3.625 | 4.949 | 5.399 | 5.420 | 5.926 | 1.715 | 1.728 | 1.584 | 1.416 | 1.258 | 1.129 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FL Management | Management | 2009 | — | — |
| Audit | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Laumark ApS | Company | 50.0% | 50.0% | 2009 |
| Individual | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Laumark-Møller | Management | 0 companies |
| MS REVISION STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |