| Revenue | DKK 6,1M | +40% |
| EBITDA | DKK 1,3M | +102% |
| Net profit | DKK 921K | +144% |
| Total assets | DKK 2,7M | +38% |
| Equity | DKK 1M | +119% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | -5 | -6 | 856 | 1.574 | 1.879 | 2.215 | 2.714 | 3.198 | 3.492 | 4.087 | 4.119 | 4.329 | 6.060 |
| Staff expenses | -0 | -0 | -0 | -481 | -1.084 | -1.706 | -1.797 | -2.160 | -2.565 | -3.157 | -3.306 | -3.370 | -3.696 | -4.782 |
| EBITDA | -6 | -5 | -6 | 374 | 491 | 173 | 418 | 554 | 633 | 335 | 780 | 749 | 633 | 1.278 |
| Depreciation & amort. | -0 | -0 | -0 | -4 | -5 | -5 | -3 | -30 | -66 | -65 | -54 | -51 | -51 | -51 |
| EBIT | -6 | -5 | -6 | 370 | 485 | 168 | 415 | 524 | 567 | 269 | 727 | 698 | 582 | 1.227 |
| Net financials | 85 | 22 | -1.532 | -10 | -15 | -31 | -25 | -26 | -19 | -15 | -70 | -96 | -87 | -41 |
| Profit before tax | 79 | 16 | -1.538 | 360 | 470 | 136 | 390 | 498 | 548 | 254 | 657 | 602 | 495 | 1.186 |
| Tax | -2 | 2 | -0 | 83 | 112 | 41 | 91 | 114 | 124 | 58 | 161 | 161 | 117 | 265 |
| Net profit | 81 | 15 | -1.538 | 277 | 359 | 95 | 299 | 384 | 424 | 196 | 496 | 441 | 378 | 921 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.395 | 1.382 | 0 | 425 | 1.384 | 953 | 1.288 | 1.765 | 3.196 | 3.086 | 2.968 | 2.062 | 1.961 | 2.707 |
| Equity | — | 969 | -569 | -292 | 67 | 162 | 461 | 737 | 1.051 | 553 | 859 | 525 | 463 | 1.014 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 344 | 413 | 569 | 702 | 1.267 | 704 | 649 | 800 | 1.913 | 2.273 | 1.867 | 1.295 | 1.262 | 1.511 |
| Total debt | 344 | 413 | 569 | 702 | 1.267 | 704 | 649 | 800 | 1.913 | 2.273 | 1.867 | 1.295 | 1.262 | 1.511 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Audit | Audit | 2010 | — | — |
FB Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fljoh ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Hedegaard | Audit | 0 companies |
| Flemming Bo Johansen | Chief Executive Officer | 0 companies |