| Revenue | DKK 15,2M | -11% |
| EBITDA | DKK 5,6M | -42% |
| Net profit | DKK 4M | -43% |
| Total assets | DKK 32,8M | +5% |
| Equity | DKK 15,2M | -16% |
| Employees | 14 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 12.920 | 12.444 | 13.885 | 17.127 | 15.203 |
| Staff expenses | -7.261 | -7.711 | -7.550 | -7.477 | -9.619 |
| EBITDA | 5.659 | 4.734 | 6.334 | 9.650 | 5.584 |
| Depreciation & amort. | -205 | -269 | -375 | -363 | -324 |
| EBIT | 5.454 | 4.465 | 5.959 | 9.287 | 5.260 |
| Net financials | -88 | -105 | -86 | -158 | -80 |
| Profit before tax | 5.367 | 4.360 | 5.873 | 9.128 | 5.180 |
| Tax | 1.168 | 962 | 1.303 | 2.048 | 1.162 |
| Net profit | 4.198 | 3.398 | 4.570 | 7.080 | 4.017 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 21.642 | 25.378 | 31.216 | 31.122 | 32.814 |
| Equity | 12.153 | 14.551 | 16.121 | 18.201 | 15.219 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.489 | 10.801 | 15.067 | 12.905 | 17.582 |
| Total debt | 9.489 | 10.801 | 15.067 | 12.905 | 17.582 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FL Chief Executive Officer | Chief Executive Officer | 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2018 | |
| Board of Directors | 2018 | |
| Board of Directors | 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2018 | |
| Company | 20–24.99% | 20–24.99% | 2018 | |
| Company | 20–24.99% | 20–24.99% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Larsen | Chief Executive Officer | 0 companies |
| Dorthe Stokbro Larsen | Chairman | 0 companies |
| Michael Stokbro Larsen | Board of Directors | 0 companies |
| Peter Stokbro Larsen | Board of Directors | 0 companies |