| Revenue | DKK 3,8M | -34% |
| EBITDA | DKK 3M | -42% |
| Net profit | DKK 1,8M | -49% |
| Total assets | DKK 40,9M | -9% |
| Equity | DKK 18,2M | -26% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 184 | 875 | 1.431 | 2.227 | 1.442 | 1.817 | 3.440 | 2.939 | 4.128 | 7.409 | 6.175 | 5.773 | 3.822 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 174 | 858 | 1.376 | 2.170 | 1.392 | 1.765 | 2.892 | 2.391 | 3.560 | 6.843 | 5.548 | 5.243 | 3.022 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 174 | 858 | 1.376 | 2.170 | 1.392 | 1.765 | 2.892 | 2.391 | 3.560 | 6.843 | 5.548 | 5.243 | 3.022 |
| Net financials | -106 | -267 | -317 | -414 | -291 | -61 | -335 | -320 | -101 | -66 | -514 | -759 | -758 |
| Profit before tax | 68 | 591 | 1.060 | 1.756 | 1.101 | 1.704 | 2.558 | 2.071 | 3.459 | 6.777 | 5.034 | 4.484 | 2.264 |
| Tax | 17 | 144 | 240 | 346 | 232 | 376 | 563 | 456 | 760 | 1.379 | 973 | 857 | 418 |
| Net profit | 51 | 447 | 820 | 1.410 | 869 | 1.328 | 1.995 | 1.615 | 2.699 | 5.398 | 4.061 | 3.627 | 1.845 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.888 | 8.424 | 13.640 | 19.736 | 16.476 | 14.203 | 27.847 | 29.100 | 21.611 | 35.842 | 41.831 | 44.683 | 40.864 |
| Equity | 551 | 997 | 1.817 | 3.227 | 4.096 | 5.424 | 7.419 | 9.035 | 11.733 | 17.132 | 21.192 | 24.820 | 18.249 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.292 | 7.264 | 11.383 | 15.620 | 11.177 | 7.596 | 18.762 | 18.226 | 8.204 | 16.008 | 17.255 | 16.107 | 18.748 |
| Total debt | 8.292 | 7.264 | 11.383 | 15.620 | 11.177 | 7.596 | 18.762 | 18.226 | 8.204 | 16.008 | 17.255 | 16.107 | 18.748 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
DS Management | Management | 2024 | — | — |
BS Management | Management | 2018 | — | — |
MJ Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
HH Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FLEX MODUL A/S | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Skovgaard Schmidt | Chief Executive Officer | 0 companies |
| Dan Sand Jensen | Management | 0 companies |
| Brian Søndergaard Hansen | Management | 0 companies |
| Mogens Jeppesen | Chief Executive Officer | 0 companies |
| Henrik Heine Jakobsen | Management | 0 companies |
| Kjeld Ostenfeldt Mathiesen | Board of Directors | 0 companies |
| Claus Porsgaard | Board of Directors | 0 companies |
| Peter Thorsen | Chairman | 0 companies |
| Jens Alfred Iversen | Board of Directors | 0 companies |
| Michael Antitsch Mortensen | Chairman | 0 companies |