| Revenue | DKK 3,4M | +1% |
| EBITDA | DKK -62K | -173% |
| Net profit | DKK -60K | -261% |
| Total assets | DKK 5M | -7% |
| Equity | DKK 2,7M | -2% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.935 | 5.579 | 5.532 | 5.709 | 5.936 | 4.058 | 4.503 | 4.339 | 4.055 | 3.413 | 3.442 |
| Staff expenses | -4.737 | -4.447 | -4.350 | -4.280 | -4.280 | -3.715 | -4.027 | -3.742 | -3.551 | -3.258 | -3.503 |
| EBITDA | 899 | 895 | 1.088 | 1.429 | 1.730 | 343 | 475 | 594 | 504 | 85 | -62 |
| Depreciation & amort. | -0 | -0 | -0 | -123 | -145 | -197 | -169 | -182 | -173 | -144 | -23 |
| EBIT | 899 | 895 | 1.088 | 1.306 | 1.585 | 146 | 307 | 412 | 331 | -59 | -85 |
| Net financials | -327 | -190 | -103 | -71 | -71 | -65 | -69 | -96 | -38 | -21 | 8 |
| Profit before tax | 572 | 706 | 984 | 1.235 | 1.514 | 81 | 237 | 315 | 292 | -80 | -77 |
| Tax | 161 | 171 | 241 | 272 | 307 | 55 | 54 | 61 | 74 | -64 | -17 |
| Net profit | 410 | 535 | 744 | 963 | 1.207 | 27 | 183 | 255 | 218 | -17 | -60 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.244 | 3.541 | 4.310 | 5.175 | 5.808 | 5.377 | 4.045 | 6.489 | 5.848 | 5.429 | 5.026 |
| Equity | — | -672 | 72 | 1.035 | 1.642 | 469 | 652 | 2.607 | 2.826 | 2.809 | 2.749 |
| Long-term debt | 1.715 | 1.597 | 1.613 | 1.149 | 1.388 | 778 | 778 | 535 | 493 | 122 | 126 |
| Short-term debt | 5.426 | 4.062 | 3.152 | 3.103 | 3.130 | 3.961 | 2.425 | 2.810 | 1.989 | 2.443 | 2.096 |
| Total debt | 7.141 | 5.659 | 4.238 | 4.140 | 4.518 | 4.738 | 3.202 | 3.346 | 2.481 | 2.565 | 2.222 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IM Management | Management | 1990 | — | — |
LS Management | Management | 2022 | — | — |
AB Management | Management | 2022 | — | — |
JG Management | Management | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LARS FRANK HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
Exodraft Group A/S | Company | 100.0% | 100.0% | 2021 |
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Ib Mørck Bertelsen | Management | 0 companies |
| Lasse Sundstrøm Larsen | Management | 0 companies |
| Anders Bjørn Hansen | Management | 0 companies |
| James Gunnar Lammert | Management | 0 companies |
| Anders Haugaard | Chairman | 0 companies |
| Kaj Holm Tønder | Board of Directors | 0 companies |
| Palle Bo Niss | Board of Directors | 0 companies |
| Jørgen Andersen | Board of Directors | 0 companies |
| Asta Bertelsen | Board of Directors | 0 companies |
| René Kaaslev Mulvad Madsen | Board of Directors | 0 companies |
| Morten Kofod-Jensen | Board of Directors | 0 companies |