| Revenue | DKK 100,2M | +10% |
| EBITDA | DKK 1,3M | -40% |
| Net profit | DKK 3,2M | -19% |
| Total assets | DKK 143,4M | -2% |
| Equity | DKK 43,7M | +8% |
| Employees | 199 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 47.106 | 26.347 | 56.033 | 74.841 | 78.058 | 86.863 | 83.591 | 91.481 | 100.250 |
| Staff expenses | -44.812 | -48.666 | -58.011 | -63.686 | -105.396 | -107.195 | -116.694 | -120.163 | -127.138 | -143.773 |
| EBITDA | 2.926 | -949 | -24.528 | 6.474 | 1.049 | 3.246 | 3.646 | 4.536 | 2.184 | 1.313 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.926 | -949 | -24.528 | 6.474 | 1.049 | 3.246 | 3.646 | 4.536 | 2.184 | 1.313 |
| Net financials | 3.782 | -1.185 | -23.287 | -6.449 | 337 | 1.414 | 436 | 386 | 1.312 | 994 |
| Profit before tax | 2.759 | -2.133 | -47.814 | 26 | 1.387 | 4.661 | 4.082 | 4.922 | 3.497 | 2.306 |
| Tax | -567 | -102 | 4.677 | -813 | 160 | -255 | -248 | -20 | -407 | -872 |
| Net profit | 3.326 | -2.031 | -52.491 | 839 | 1.226 | 4.916 | 4.329 | 4.942 | 3.904 | 3.178 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 89.040 | 104.571 | 85.600 | 105.555 | 125.966 | 153.210 | 114.937 | 120.259 | 146.724 | 143.355 |
| Equity | 16.828 | 14.797 | 12.006 | 12.844 | 22.413 | 27.329 | 31.658 | 36.599 | 40.503 | 43.682 |
| Long-term debt | 0 | 1.166 | 692 | 474 | 3.316 | 8.808 | 7.554 | 7.709 | 7.968 | 7.982 |
| Short-term debt | 71.923 | 88.140 | 70.839 | 91.518 | 98.967 | 115.584 | 74.276 | 74.467 | 96.570 | 89.928 |
| Total debt | 71.923 | 89.306 | 71.531 | 91.992 | 102.283 | 124.392 | 81.830 | 82.176 | 104.538 | 97.910 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LF Founder | Founder | 1990 | — | — |
KR Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
WL Management | Management | 1990 | — | — |
JL Management | Management | 2005 | — | — |
BL Management | Management | 1990 | — | — |
JE Management | Management | 1990 | — | — |
JL Management | Management | 2017 | — | — |
JM Management | Management | 1990 | — | — |
LM Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Frederik Christensen | Founder | 0 companies |
| Kim Robert Lisø | Chief Executive Officer | 0 companies |
| Willi Lundsgaard Hansen | Management | 0 companies |
| Jørgen Larsen | Management | 0 companies |
| Bent Ludvigsen | Management | 0 companies |
| Joachim Eduard Wengenroth | Management | 0 companies |
| Jørgen Leivsgard Christensen | Management | 0 companies |
| Jens Møller Jensen | Management | 0 companies |
| Lone Møller Sørensen | Chief Executive Officer | 0 companies |
| Toril Marie Ås | Board of Directors | 0 companies |
| Navneet Kaur Grewal Bajwa | Chairman | 0 companies |
| Jens Nyhus | Board of Directors | 0 companies |
| Kjell Göran Krawe | Board of Directors | 0 companies |
| Heidrun Reboli Marstein | Board of Directors | 0 companies |
| Bård Wæhle | Board of Directors | 0 companies |
| Nils Sand Hansen | Board of Directors | 0 companies |
| Hans Albert Hermann Schweers | Board of Directors | 0 companies |
| Jo Sverre Aasheim | Chairman | 0 companies |
| Øivind Ågren | Board of Directors | 0 companies |
| John-Erik Karlsen | Board of Directors | 0 companies |
| Jon Valen-Sendstad | Chairman | 0 companies |
| Steinar Holm | Board of Directors | 0 companies |
| Torben Bjørk-Nielsen | Board of Directors | 0 companies |
| Cecilie Fon Sælør | Board of Directors | 0 companies |
| Bent Erik Krogh Jensen | Board of Directors | 0 companies |
| Stein Trygve Løvdahl | Board of Directors | 0 companies |
| Jan Erlend Innselset | Board of Directors | 0 companies |
| Tor Sten Haave | Board of Directors | 0 companies |
| Otto Frederik Spliid | Board of Directors | 0 companies |