| Revenue | DKK -86K | -101% |
| EBITDA | DKK -86K | -101% |
| Net profit | DKK 299K | -98% |
| Total assets | DKK 7M | -72% |
| Equity | DKK 6,6M | -69% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.502 | -247 | 49.854 | 45.701 | 43.678 | 31.384 | 31.042 | 19.139 | -267 | -260 | -201 | 14.794 | -86 |
| Staff expenses | -995 | -939 | -920 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 7.508 | -1.186 | 48.878 | 45.700 | 43.678 | 31.384 | 31.042 | 19.139 | -267 | -260 | -201 | 14.794 | -86 |
| Depreciation & amort. | -56 | -54 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 7.451 | -1.240 | 48.878 | 45.700 | 43.678 | 31.384 | 31.042 | 19.139 | -267 | -260 | -201 | 14.794 | -86 |
| Net financials | 227 | 579 | 207 | 890 | 899 | 1.199 | 1.161 | 1.334 | 1.109 | 730 | 566 | 626 | 517 |
| Profit before tax | 7.678 | -660 | 49.085 | 46.590 | 44.577 | 32.583 | 32.202 | 20.473 | 842 | 470 | 365 | 15.420 | 431 |
| Tax | 1.921 | -165 | 12.031 | 10.949 | 9.807 | 7.168 | 7.085 | 4.504 | 185 | 103 | 80 | 3.392 | 131 |
| Net profit | 5.757 | -496 | 37.054 | 35.641 | 34.770 | 25.415 | 25.117 | 15.969 | 657 | 366 | 285 | 12.028 | 299 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.890 | 13.628 | 72.998 | 90.151 | 124.376 | 147.752 | 63.671 | 61.477 | 58.051 | 48.130 | 26.449 | 24.730 | 6.986 |
| Equity | 8.978 | 5.482 | 40.537 | 9.678 | 35.448 | 45.863 | 55.980 | 56.948 | 47.605 | 47.972 | 26.257 | 21.284 | 6.584 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.912 | 8.146 | 32.462 | 80.474 | 88.929 | 101.889 | 7.692 | 4.529 | 10.446 | 158 | 193 | 3.446 | 402 |
| Total debt | 9.912 | 8.146 | 32.462 | 80.474 | 88.929 | 101.889 | 7.692 | 4.529 | 10.446 | 158 | 193 | 3.446 | 402 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FL Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CISMA INTERNATIONAL ApS | Company | 100.0% | 100.0% | 2011 |
| Individual | 15.0% | 0.0% | 2012 | |
| Individual | 15.0% | 0.0% | 2012 | |
| Individual | 10.0% | 0.0% | 2012 | |
| Individual | 10.0% | 0.0% | 2012 | |
| Individual | 10.0% | 0.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Lorenz | Management | 0 companies |