| Revenue | DKK 43,7M | +38% |
| EBITDA | DKK 6,7M | +13% |
| Net profit | DKK 607K | -67% |
| Total assets | DKK 76,2M | +21% |
| Equity | DKK 16,7M | +4% |
| Employees | 74 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.333 | 4.984 | 6.373 | 7.963 | 8.838 | 4.988 | 8.212 | 7.290 | 14.542 | 22.218 | 31.447 | 42.304 | 31.663 | 43.711 |
| Staff expenses | -5.489 | -4.600 | -4.843 | -5.483 | -5.570 | -5.548 | -7.066 | -6.409 | -10.750 | -18.307 | -23.012 | -33.520 | -25.719 | -36.995 |
| EBITDA | 1.844 | 385 | 1.529 | 2.479 | 3.268 | -560 | 1.146 | 881 | 3.792 | 3.911 | 8.436 | 8.784 | 5.944 | 6.716 |
| Depreciation & amort. | -455 | -565 | -590 | -588 | -674 | -519 | -873 | -232 | -306 | -1.703 | -2.751 | -3.071 | -2.376 | -4.170 |
| EBIT | 1.389 | -180 | 939 | 1.891 | 2.594 | -1.079 | 273 | 648 | 3.486 | 2.208 | 5.685 | 5.713 | 3.568 | 2.546 |
| Net financials | -38 | 31 | 72 | 251 | 8 | -41 | -162 | -67 | 234 | -267 | 373 | -1.062 | -1.143 | -1.755 |
| Profit before tax | 1.351 | -149 | 1.011 | 2.142 | 2.602 | -1.119 | 111 | 581 | 3.720 | 1.941 | 6.058 | 4.651 | 2.425 | 791 |
| Tax | 339 | -38 | 248 | 499 | 572 | -246 | 55 | 137 | 834 | 435 | 1.361 | 1.055 | 605 | 184 |
| Net profit | 1.012 | -112 | 763 | 1.642 | 2.029 | -873 | 56 | 444 | 2.886 | 1.506 | 4.697 | 3.596 | 1.820 | 607 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.228 | 6.994 | 7.185 | 10.358 | 10.551 | 6.621 | 5.957 | 7.407 | 9.100 | 18.539 | 22.327 | 47.521 | 62.761 | 76.163 |
| Equity | 3.837 | 3.629 | 4.295 | 5.937 | 7.666 | 1.793 | 1.849 | 2.293 | 4.929 | 5.567 | 9.939 | 14.247 | 16.068 | 16.675 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 429 | 515 | 0 | 11.746 | 8.394 | 8.393 |
| Short-term debt | 3.220 | 3.258 | 2.859 | 4.410 | 2.885 | 4.828 | 4.108 | 5.114 | 2.742 | 12.456 | 12.387 | 20.726 | 36.177 | 48.462 |
| Total debt | 3.220 | 3.258 | 2.859 | 4.410 | 2.885 | 4.828 | 4.108 | 5.114 | 3.170 | 12.971 | 12.387 | 32.472 | 46.693 | 59.488 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM | Audit | 1979 | — | — |
TB Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
FL Management | Management | 1979 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2022 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2014 | — | — | |
| Deputy Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SP MOULDING A/S | Company | 100.0% | 100.0% | 2022 |
T. B. Iversen Holding ApS | Company | 20.0% | 20.0% | 2018 |
MLFM Holding ApS | Company | 66.7% | 66.7% | 2019 |
FLO Holding 2001 ApS | Company | 100.0% | 100.0% | 2001 |
MLAK HOLDING ApS | Company | 66.7% | 66.7% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Munkebo Christiansen | Audit | 0 companies |
| Thomas Bo Iversen | Chief Executive Officer | 0 companies |
| Finn Louring | Management | 0 companies |
| Frank Marius Gad | Deputy Chairman | 0 companies |
| Anders John Krüger | Chairman | 0 companies |
| Mogens Laigaard | Board of Directors | 0 companies |
| Susie Ann Spiegelhauer | Board of Directors | 0 companies |
| Freddie Nielsen | Board of Directors | 0 companies |
| Søren Ulstrup | Chairman | 0 companies |
| Susanne Louring | Board of Directors | 0 companies |
| Louise Herskind Louring | Board of Directors | 0 companies |
| Bjarne Sandager Nielsen | Deputy Chairman | 0 companies |
| Kennet Filsø Madsen | Board of Directors | 0 companies |
| Hanne Herskind | Board of Directors | 0 companies |