| Revenue | DKK 5K | -116% |
| EBITDA | DKK 5K | +116% |
| Net profit | DKK 1M | +1561% |
| Total assets | DKK 2,2M | +86% |
| Equity | DKK 1M | +2944% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -260 | -29 | -31 | -31 | 5 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -260 | -29 | -31 | -31 | 5 |
| Depreciation & amort. | -47 | -0 | -0 | -0 | -0 |
| EBIT | -307 | -29 | -31 | -31 | 5 |
| Net financials | -1 | -17 | -11 | -38 | 1.009 |
| Profit before tax | -307 | -45 | -41 | -69 | 1.014 |
| Tax | 55 | 165 | -0 | -0 | 1 |
| Net profit | -362 | -210 | -41 | -69 | 1.013 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 140 | 7 | 2 | 1.198 | 2.228 |
| Equity | -900 | -1.055 | -1.096 | 34 | 1.048 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.039 | 1.062 | 1.098 | 1.163 | 1.180 |
| Total debt | 1.039 | 1.062 | 1.098 | 1.163 | 1.180 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FL Founder | Founder | 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2018 – 2019 | |
| Board of Directors | 2018 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2023 | |
| Company | 5–9.99% | 5–9.99% | 2018 | |
| Individual | 25–33.32% | 25–33.32% | 2018 | |
| Individual | 25–33.32% | 25–33.32% | 2018 | |
| Company | 50–66.65% | 50–66.65% | 2020 | |
| Company | 50–66.65% | 50–66.65% | 2020 | |
| Individual | 50–66.65% | 50–66.65% | 2022 | |
| Company | 5–9.99% | 5–9.99% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Larsson | Founder | 0 companies |
| Søren Fink-Jakobsen | Board of Directors | 0 companies |
| Paul Herman Nielsen-Hannerup | Board of Directors | 0 companies |