| Revenue | DKK 819K | -42% |
| EBITDA | DKK 527K | -51% |
| Net profit | DKK 396K | -47% |
| Total assets | DKK 5,3M | -4% |
| Equity | DKK 4,4M | +10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 919 | 541 | 608 | 726 | 62 | 722 | 676 | 548 | 423 | 547 | 926 | 1.297 | 1.402 | 819 |
| Staff expenses | -0 | -0 | -565 | -472 | -399 | -434 | -685 | -411 | -373 | -216 | -14 | -245 | -331 | -292 |
| EBITDA | 663 | 258 | 43 | 255 | -336 | 288 | -9 | 137 | 50 | 331 | 911 | 1.052 | 1.070 | 527 |
| Depreciation & amort. | -0 | -0 | -11 | -11 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -76 | -76 | -13 |
| EBIT | 663 | 258 | 32 | 244 | -336 | 288 | -9 | 137 | 50 | 331 | 911 | 976 | 994 | 514 |
| Net financials | -21 | -9 | -8 | -0 | 15 | -13 | -12 | -16 | -17 | -25 | -36 | -52 | -27 | -10 |
| Profit before tax | 641 | 249 | 24 | 244 | -321 | 275 | -21 | 121 | 33 | 306 | 875 | 924 | 967 | 504 |
| Tax | 161 | 63 | 6 | 58 | -9 | -0 | -0 | 22 | 7 | 68 | 193 | 204 | 213 | 108 |
| Net profit | 481 | 186 | 18 | 186 | -312 | 275 | -21 | 99 | 25 | 238 | 682 | 720 | 754 | 396 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.661 | 2.032 | 2.002 | 2.772 | 1.947 | 2.447 | 2.305 | 2.326 | 2.561 | 3.277 | 3.667 | 4.947 | 5.473 | 5.267 |
| Equity | 716 | 902 | 920 | 1.106 | 793 | 1.068 | 1.047 | 1.146 | 1.172 | 1.410 | 2.092 | 3.204 | 3.958 | 4.354 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22 | 0 | 0 | 193 | 213 | 224 | 89 |
| Short-term debt | 946 | 1.130 | 1.083 | 1.666 | 1.154 | 1.379 | 1.258 | 1.158 | 1.389 | 1.867 | 1.382 | 1.530 | 1.291 | 820 |
| Total debt | 946 | 1.130 | 1.083 | 1.666 | 1.154 | 1.379 | 1.258 | 1.180 | 1.389 | 1.867 | 1.575 | 1.743 | 1.515 | 909 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FL Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FINN RANDRUP HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Lykke Randrup | Management | 0 companies |