| Revenue | DKK 8,1M | -23% |
| EBITDA | DKK -4,9M | +83% |
| Net profit | DKK 128,3M | -23% |
| Total assets | DKK 1B | -12% |
| Equity | DKK 801,6M | +10% |
| Employees | 15 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 801.758 | 907.990 | 870.851 | 891.642 | 855.036 | 899.787 | 1.556.057 | 0 | 0 | 0 | 10.524 | 8.112 |
| Staff expenses | -198.277 | -218.903 | -237.691 | -0 | -0 | -0 | -0 | -22.054 | -17.397 | -20.922 | -13.303 | -11.208 |
| EBITDA | 100.469 | 53.980 | 67.747 | 77.677 | 58.489 | 37.527 | 43.093 | -32.700 | -21.996 | -25.911 | -29.339 | -4.857 |
| Depreciation & amort. | -14.104 | -18.620 | -17.581 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 86.365 | 35.360 | 50.166 | 77.677 | 58.489 | 37.527 | 43.093 | -32.700 | -21.996 | -25.911 | -29.339 | -4.857 |
| Net financials | -7.227 | -13.428 | 1.990 | -6.873 | 1.075 | -1.615 | -16.951 | 150.035 | 114.064 | 173.526 | 189.600 | 132.765 |
| Profit before tax | 42.939 | 64.249 | 60.479 | 30.654 | 44.168 | 56.754 | 297.823 | 117.335 | 92.068 | 147.615 | 160.261 | 127.908 |
| Tax | 8.110 | 17.945 | 15.456 | 7.124 | 8.191 | 12.079 | 68.703 | -7.190 | -3.485 | -4.768 | -6.828 | -382 |
| Net profit | 34.829 | 46.304 | 45.023 | 23.530 | 31.225 | 43.193 | 230.022 | 124.525 | 95.553 | 152.383 | 167.089 | 128.290 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 564.417 | 622.468 | 717.823 | 641.751 | 597.355 | 636.962 | 1.052.225 | 679.295 | 808.077 | 1.070.931 | 1.139.374 | 1.007.675 |
| Equity | 212.333 | 267.022 | 309.589 | 302.199 | 305.937 | 331.451 | 532.262 | 518.554 | 586.527 | 574.928 | 727.740 | 801.592 |
| Long-term debt | 3.277 | 18.168 | 17.650 | 7.304 | 18.624 | 12.326 | 23.733 | 873 | 0 | 0 | 0 | 0 |
| Short-term debt | 329.045 | 324.367 | 377.265 | 329.159 | 265.250 | 279.552 | 478.143 | 159.868 | 221.550 | 496.003 | 410.835 | 205.666 |
| Total debt | 332.322 | 342.535 | 394.915 | 336.463 | 283.874 | 291.878 | 501.876 | 160.741 | 221.550 | 496.003 | 410.835 | 205.666 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
HS Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
KP Founder | Founder | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Flow Danish BidCo ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Hung Chung Humphrey Lau | Chief Executive Officer | 0 companies |
| Henrik Sørensen | Chief Executive Officer | 0 companies |
| Kaare Petersen | Founder | 0 companies |
| Peter Bartram | Board of Directors | 0 companies |
| Freddy Frandsen | Chairman | 0 companies |
| Poul Ingemann Knudsgaard | Chairman | 0 companies |
| Niels Erik Olsen | Chairman | 0 companies |
| Morten Jensen | Board of Directors | 0 companies |
| Jan Thaarup | Board of Directors | 0 companies |
| Mette Vestergaard Jakobsen | Board of Directors | 0 companies |
| Bent Østergaard | Board of Directors | 0 companies |
| Bjarke Brøns | Board of Directors | 0 companies |
| Jens Kampmann | Chairman | 0 companies |
| Morten Axel Petersen | Board of Directors | 0 companies |