| Revenue | DKK 1,5M | +4% |
| EBITDA | DKK 1,5M | +4% |
| Net profit | DKK 484K | +95% |
| Total assets | DKK 15,3M | -1% |
| Equity | DKK 3,4M | +17% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 223 | 630 | 1.195 | 1.372 | 1.043 | 1.184 | 1.273 | 1.246 | 1.323 | 1.343 | 1.434 | 1.490 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 223 | 630 | 1.195 | 1.372 | 1.043 | 1.184 | 1.273 | 1.246 | 1.323 | 1.343 | 1.434 | 1.490 |
| Depreciation & amort. | -51 | -158 | -348 | -289 | -347 | -347 | -347 | -347 | -347 | -347 | -347 | -347 |
| EBIT | 172 | 472 | 847 | 1.083 | 697 | 838 | 926 | 899 | 976 | 997 | 1.087 | 1.144 |
| Net financials | -62 | -585 | -737 | -543 | -526 | -432 | -423 | -528 | -510 | -628 | -769 | -523 |
| Profit before tax | 110 | -113 | 110 | 540 | 170 | 405 | 504 | 371 | 467 | 369 | 318 | 621 |
| Tax | 28 | 7 | -16 | -149 | 39 | 89 | 111 | 82 | 103 | 81 | 70 | 137 |
| Net profit | 83 | -120 | 127 | 690 | 132 | 316 | 393 | 289 | 364 | 288 | 248 | 484 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.131 | 13.617 | 17.181 | 17.642 | 17.323 | 16.840 | 16.356 | 16.800 | 16.205 | 16.584 | 15.426 | 15.274 |
| Equity | 163 | 43 | 169 | 859 | 991 | 1.307 | 1.700 | 1.989 | 2.353 | 2.641 | 2.889 | 3.373 |
| Long-term debt | 0 | 11.836 | 12.160 | 8.650 | 8.180 | 7.679 | 7.186 | 6.693 | 6.196 | 5.751 | 1.796 | 1.625 |
| Short-term debt | 4.939 | 1.675 | 4.805 | 8.132 | 8.152 | 7.829 | 7.335 | 7.901 | 7.335 | 7.791 | 10.270 | 9.668 |
| Total debt | 4.939 | 13.511 | 16.965 | 16.783 | 16.332 | 15.508 | 14.521 | 14.594 | 13.532 | 13.542 | 12.066 | 11.293 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FL Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FLE HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
ANJO HOLDING 2013 ApS | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Lisberg | Management | 0 companies |