| Revenue | DKK 101K | -7% |
| EBITDA | DKK 1,8M | +160% |
| Net profit | DKK 1,3M | +222% |
| Total assets | DKK 6,9M | +38% |
| Equity | DKK 2,3M | +132% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 86 | 123 | 152 | 187 | 152 | 227 | 189 | 296 | 263 | 126 | -31 | 109 | 101 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 86 | 83 | 147 | 250 | 211 | 122 | 377 | 296 | 536 | 192 | 372 | 709 | 1.841 |
| Depreciation & amort. | 3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 83 | 83 | 147 | 250 | 211 | 122 | 377 | 296 | 536 | 192 | 372 | 709 | 1.841 |
| Net financials | -193 | -236 | -131 | -139 | -228 | -190 | -203 | -204 | -202 | -154 | -95 | -189 | -167 |
| Profit before tax | -62 | -153 | 16 | 111 | -17 | -68 | 173 | 465 | 334 | 39 | 277 | 520 | 1.674 |
| Tax | 24 | -39 | 4 | 19 | 7 | -13 | 51 | 77 | 53 | -1 | 61 | 120 | 383 |
| Net profit | -86 | -114 | 12 | 92 | -24 | -55 | 122 | 388 | 281 | 40 | 216 | 401 | 1.291 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.575 | 3.634 | 3.620 | 3.722 | 5.420 | 5.545 | 5.671 | 6.044 | 6.354 | 3.136 | 4.412 | 5.018 | 6.903 |
| Equity | 66 | -48 | -36 | 56 | 32 | -23 | 99 | 487 | 668 | 608 | 724 | 975 | 2.266 |
| Long-term debt | 1.340 | 2.186 | 2.112 | 2.027 | 3.263 | 3.122 | 2.980 | 3.286 | 3.051 | 830 | 765 | 1.267 | 1.749 |
| Short-term debt | 2.168 | 1.488 | 1.544 | 1.587 | 2.047 | 2.381 | 2.475 | 2.075 | 2.386 | 1.418 | 2.545 | 2.257 | 1.986 |
| Total debt | 3.509 | 3.675 | 3.656 | 3.614 | 5.309 | 5.503 | 5.455 | 5.361 | 5.437 | 2.248 | 3.309 | 3.524 | 3.735 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FL Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FL HOLDING VIBORG ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Frants Larsen | Management | 0 companies |