| Revenue | DKK 3,7M | -39% |
| EBITDA | DKK -1,7M | -532% |
| Net profit | DKK -1,8M | -1113% |
| Total assets | DKK 6,5M | -18% |
| Equity | DKK 724K | +159% |
| Employees | 13 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 10.604 | 8.466 | 9.754 | 7.518 | 6.006 | 3.678 |
| Staff expenses | -11.079 | -8.743 | -8.564 | -7.223 | -0 | -9.585 |
| EBITDA | -534 | -290 | 1.183 | 280 | 398 | -1.715 |
| Depreciation & amort. | -458 | -464 | -480 | -391 | -0 | -0 |
| EBIT | -992 | -754 | 702 | -111 | 398 | -1.715 |
| Net financials | -152 | -17 | -139 | -143 | -173 | -228 |
| Profit before tax | -1.144 | -771 | 564 | -254 | 224 | -1.944 |
| Tax | -231 | -195 | 147 | -32 | 51 | -188 |
| Net profit | -913 | -576 | 416 | -222 | 173 | -1.756 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 6.427 | 6.576 | 6.847 | 7.720 | 7.969 | 6.530 |
| Equity | 487 | -88 | 328 | 106 | 280 | 724 |
| Long-term debt | 941 | 3.110 | 1.453 | 937 | 874 | 1.121 |
| Short-term debt | 4.999 | 3.554 | 5.066 | 6.676 | 6.816 | 4.685 |
| Total debt | 5.940 | 6.664 | 6.519 | 7.614 | 7.690 | 5.806 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FL Founder | Founder | 2019 | — | — |
BR Management | Management | 2020 | — | — |
BS Management | Management | 2023 | — | — |
KR Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
EB Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
JP Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Steelxperts ApS | Company | 100.0% | 100.0% | 2023 |
Fl.larsen ApS | Company | 25.0% | 20.0% | 2021 |
KIM KENLEV HOLDING ApS | Company | 25.0% | 25.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Larsen | Founder | 0 companies |
| Benny Rasmussen | Management | 0 companies |
| Bjarne Sørensen | Management | 0 companies |
| Kim Roald Kenlev | Chief Executive Officer | 0 companies |
| Ebbe Bojer | Chief Executive Officer | 0 companies |
| Jens Pilegaard | Chief Executive Officer | 0 companies |
| Ole Bang Nielsen | Chairman | 0 companies |
| Kim Abildgaard | Chairman | 0 companies |
| Bjarne Poulsen | Chairman | 0 companies |
| Torben Smidstrup | Board of Directors | 0 companies |
| Thomas Pedersen | Board of Directors | 0 companies |
| Jimmy Korsholm Pedersen | Board of Directors | 0 companies |