| Revenue | DKK 2,4M | +20% |
| EBITDA | DKK 239K | +17% |
| Net profit | DKK 124K | +65% |
| Total assets | DKK 1,6M | -3% |
| Equity | DKK 944K | +15% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 43 | 34 | -13 | 331 | 297 | 350 | 521 | 963 | 1.021 | 1.164 | 2.099 | 1.964 | 2.350 |
| Staff expenses | -0 | -0 | -0 | -215 | -370 | -401 | -481 | -794 | -690 | -1.027 | -1.618 | -1.759 | -2.111 |
| EBITDA | 43 | 34 | -13 | 117 | -73 | -51 | 40 | 169 | 331 | 137 | 481 | 205 | 239 |
| Depreciation & amort. | -21 | -0 | -0 | -47 | -47 | -47 | -27 | -21 | -23 | -55 | -63 | -77 | -77 |
| EBIT | 22 | 34 | -13 | 70 | -120 | -98 | 13 | 148 | 309 | 82 | 419 | 128 | 162 |
| Net financials | 0 | -0 | -0 | -1 | -8 | -1 | -1 | -3 | -1 | -4 | -5 | -23 | -7 |
| Profit before tax | 22 | 34 | -13 | 69 | -128 | -99 | 12 | 145 | 308 | 77 | 414 | 105 | 155 |
| Tax | 6 | 9 | -3 | 16 | -3 | 3 | -0 | -0 | 53 | 18 | 96 | 30 | 32 |
| Net profit | 16 | 25 | -10 | 53 | -125 | -102 | 12 | 145 | 255 | 59 | 318 | 75 | 124 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 258 | 349 | 314 | 407 | 361 | 184 | 204 | 473 | 784 | 1.060 | 1.335 | 1.607 | 1.555 |
| Equity | 116 | 141 | 132 | 185 | 59 | -42 | -31 | 114 | 369 | 428 | 746 | 820 | 944 |
| Long-term debt | 0 | 0 | 0 | 72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 142 | 208 | 183 | 151 | 302 | 227 | 235 | 358 | 409 | 627 | 589 | 787 | 607 |
| Total debt | 142 | 208 | 183 | 223 | 302 | 227 | 235 | 358 | 409 | 627 | 589 | 787 | 607 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FL Founder | Founder | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Fin Lindholm Kristensen | Founder | 0 companies |
| Lene Maegaard | Board of Directors | 0 companies |
| Susanne Green | Board of Directors | 0 companies |