| Revenue | DKK 11,5M | +14% |
| EBITDA | DKK 7,7M | +27% |
| Net profit | DKK 5M | +28% |
| Total assets | DKK 17,9M | +22% |
| Equity | DKK 11M | +16% |
| Employees | 4 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 826 | 3.900 | 4.671 | 5.171 | 8.805 | 10.179 | 11.074 | 10.168 | 11.546 |
| Staff expenses | -751 | -2.530 | -3.301 | -3.278 | -3.824 | -3.403 | -3.769 | -4.117 | -3.890 |
| EBITDA | 75 | 1.370 | 1.369 | 1.893 | 4.981 | 6.776 | 7.306 | 6.052 | 7.655 |
| Depreciation & amort. | -1 | -129 | -287 | -431 | -586 | -733 | -916 | -1.083 | -1.259 |
| EBIT | 74 | 1.240 | 1.082 | 1.462 | 4.395 | 6.043 | 6.389 | 4.968 | 6.397 |
| Net financials | 0 | 1 | 35 | 5 | -28 | -98 | -88 | 29 | -11 |
| Profit before tax | 74 | 1.241 | 1.116 | 1.467 | 4.368 | 5.945 | 6.301 | 4.997 | 6.386 |
| Tax | 16 | 271 | 234 | 236 | 854 | 1.199 | 1.352 | 1.074 | 1.372 |
| Net profit | 58 | 971 | 882 | 1.231 | 3.514 | 4.745 | 4.949 | 3.923 | 5.013 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 999 | 4.099 | 4.598 | 7.271 | 10.862 | 14.374 | 15.099 | 14.748 | 17.939 |
| Equity | 108 | 1.079 | 1.961 | 3.192 | 6.706 | 8.951 | 9.500 | 9.451 | 10.964 |
| Long-term debt | 0 | 0 | 45 | 135 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 890 | 2.785 | 2.114 | 3.232 | 3.207 | 4.273 | 4.246 | 3.813 | 5.382 |
| Total debt | 890 | 2.785 | 2.159 | 3.366 | 3.207 | 4.273 | 4.246 | 3.813 | 5.382 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FL Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 0.0% | 66.7% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Freddy Lykke Nielsen | Management | 0 companies |
| Anders Niklas Madestam | Board of Directors | 0 companies |
| Jonathan Bech Bunde-Pedersen | Chairman | 0 companies |
| Albert Per-Ivar Winter | Board of Directors | 0 companies |
| Wessel Geoff Ploegmakers | Chairman | 0 companies |
| Vincent Mario van Staalduinen | Chairman | 0 companies |
| Martin Vestergård Mogensen | Board of Directors | 0 companies |
| Jonas Gunnar Emanuel Bäckman | Board of Directors | 0 companies |