| Revenue | DKK 35K | +79% |
| EBITDA | DKK -91K | +19% |
| Net profit | DKK -68K | -22% |
| Total assets | DKK 2,5M | -5% |
| Equity | DKK 2,3M | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 315 | 441 | 401 | 436 | 283 | 238 | 39 | -45 | -5 | 117 | 28 | 20 | 35 |
| Staff expenses | -224 | -199 | -585 | -482 | -501 | -671 | -319 | -97 | -99 | -210 | -120 | -132 | -127 |
| EBITDA | -182 | 90 | -184 | -46 | 191 | -432 | -280 | -142 | -103 | -93 | -92 | -112 | -91 |
| Depreciation & amort. | -72 | -83 | -20 | -120 | 205 | -45 | -52 | -55 | -55 | -55 | -55 | -55 | -55 |
| EBIT | -254 | 7 | -204 | -166 | -14 | -477 | -332 | -196 | -158 | -148 | -146 | -167 | -146 |
| Net financials | 28 | 35 | 22 | 36 | 2.296 | 104 | -144 | 435 | 1.078 | 112 | -290 | 111 | 78 |
| Profit before tax | -226 | 42 | -182 | -130 | 2.282 | -373 | -476 | 239 | -977 | 126 | -437 | -56 | -68 |
| Tax | -62 | 1 | -29 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 |
| Net profit | -164 | 41 | -153 | -130 | 2.282 | -373 | -476 | 239 | -977 | 126 | -437 | -56 | -68 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.249 | 4.781 | 4.359 | 4.243 | 5.060 | 4.541 | 4.044 | 4.195 | 3.204 | 3.305 | 2.733 | 2.635 | 2.508 |
| Equity | 3.145 | 3.089 | 2.838 | 2.608 | 4.789 | 4.315 | 3.839 | 4.024 | 2.992 | 3.062 | 2.568 | 2.453 | 2.324 |
| Long-term debt | -39 | -29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28 |
| Short-term debt | 66 | 1.663 | 1.521 | 1.635 | 271 | 226 | 205 | 171 | 212 | 243 | 165 | 182 | 156 |
| Total debt | 66 | 1.663 | 1.521 | 1.635 | 271 | 226 | 205 | 171 | 212 | 243 | 165 | 182 | 184 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FL Management | Management | 1979 | — | — |
Mr Audit | Audit | 1979 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1979 | — | — | |
| Board of Directors | 1979 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 | |
| Individual | 50.0% | 50.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Frede Lenholdt | Management | 0 companies |
| MVN revision | Audit | 0 companies |
| Lodovicus Willem Fransen | Board of Directors | 0 companies |
| Jacobus Gerardus Innemee | Board of Directors | 0 companies |