| Revenue | DKK 6,7M | -7% |
| EBITDA | DKK 1,5M | +145% |
| Net profit | DKK 622K | +309% |
| Total assets | DKK 14M | -1% |
| Equity | DKK 2,9M | +12% |
| Employees | 12 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 6.856 | 7.466 | 7.262 | 7.215 | 6.716 |
| Staff expenses | -5.267 | -5.379 | -5.076 | -6.609 | -5.232 |
| EBITDA | 1.589 | 2.087 | 2.186 | 606 | 1.484 |
| Depreciation & amort. | -568 | -539 | -556 | -544 | -267 |
| EBIT | 1.021 | 1.549 | 1.630 | 62 | 1.217 |
| Net financials | -342 | -329 | -436 | -408 | -403 |
| Profit before tax | 679 | 1.220 | 1.194 | -346 | 814 |
| Tax | 162 | 278 | 281 | -49 | 192 |
| Net profit | 517 | 941 | 913 | -297 | 622 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 7.305 | 7.951 | 7.800 | 14.026 | 13.955 |
| Equity | 1.068 | 2.009 | 2.922 | 2.625 | 2.947 |
| Long-term debt | 2.555 | 2.078 | 1.402 | 7.149 | 5.827 |
| Short-term debt | 3.650 | 3.839 | 3.476 | 4.252 | 5.180 |
| Total debt | 6.205 | 5.917 | 4.877 | 11.401 | 11.008 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
FL Management | Management | 2019 |
HP Management | Management | 2019 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2019 | |
| Company | 50–66.65% | 50–66.65% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Frode Langagergaard | Management | 0 companies |
| Henrik Pedersen | Management | 0 companies |