| Revenue | DKK 354K | +28% |
| EBITDA | DKK 259K | +92% |
| Net profit | DKK 175K | +126% |
| Total assets | DKK 2,6M | +5% |
| Equity | DKK 663K | +35% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 30 | 92 | 111 | 100 | 105 | 312 | 332 | 405 | 352 | 277 | 354 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 6 | 57 | 70 | 79 | 82 | -103 | 223 | 227 | 220 | 135 | 259 |
| Depreciation & amort. | -0 | -15 | -15 | -15 | -15 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 6 | 42 | 55 | 64 | 67 | -103 | 223 | 227 | 220 | 135 | 259 |
| Net financials | -18 | -25 | -26 | -23 | -19 | -97 | -40 | -38 | -40 | -35 | -34 |
| Profit before tax | -12 | 17 | 30 | 42 | 48 | -200 | 183 | 189 | 180 | 99 | 225 |
| Tax | -3 | 4 | 7 | 9 | 11 | -43 | 40 | 52 | 40 | 22 | 51 |
| Net profit | -10 | 13 | 23 | 32 | 37 | -157 | 143 | 137 | 140 | 77 | 175 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 580 | 581 | 500 | 499 | 459 | 2.480 | 2.462 | 2.539 | 2.585 | 2.484 | 2.597 |
| Equity | 40 | 54 | 77 | 109 | 147 | -10 | 138 | 275 | 415 | 492 | 663 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 1.747 | 2.062 | 1.983 | 1.865 | 1.747 | 1.628 |
| Short-term debt | 540 | 527 | 423 | 390 | 313 | 743 | 262 | 281 | 305 | 245 | 306 |
| Total debt | 540 | 527 | 423 | 390 | 313 | 2.490 | 2.324 | 2.264 | 2.170 | 1.992 | 1.933 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DA Management | Management | 2015 | — | — |
FL Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ANGELSØ HOLDING APS | Company | 50.0% | 50.0% | 2015 |
FLA HOLDING, GREVE ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Dennis Angelsø | Management | 0 companies |
| Frank Leiberg Nissen | Management | 0 companies |