| Revenue | DKK -11K | +24% |
| EBITDA | DKK -11K | -24% |
| Net profit | DKK 1,2M | +710% |
| Total assets | DKK 2,8M | +11% |
| Equity | DKK 2,6M | +10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 125 | -111 | -2 | -33 | -74 | -70 | -51 | -54 | -87 | -51 | -5 | -10 | -9 | -11 |
| Staff expenses | -6 | -6 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 119 | -307 | 0 | -33 | -74 | -70 | -51 | -54 | -87 | -51 | -5 | -10 | -9 | -11 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 119 | -307 | 0 | -33 | -74 | -70 | -51 | -54 | -87 | -51 | -5 | -10 | -9 | -11 |
| Net financials | -85 | 143 | 39 | 1.016 | 99 | 138 | 171 | 104 | 125 | 90 | 146 | 68 | 174 | 1.687 |
| Profit before tax | 34 | -165 | 39 | 983 | 25 | 68 | 120 | 49 | 38 | 39 | 141 | 57 | 165 | 1.676 |
| Tax | -0 | 5 | 4 | 248 | 10 | 16 | 29 | 19 | 9 | 5 | 28 | 17 | 13 | 446 |
| Net profit | 34 | -169 | 35 | 734 | 15 | 52 | 91 | 30 | 29 | 34 | 113 | 40 | 152 | 1.230 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.377 | 1.401 | 1.300 | 2.913 | 2.766 | 1.965 | 2.068 | 2.117 | 2.187 | 2.146 | 2.281 | 2.337 | 2.502 | 2.789 |
| Equity | 1.191 | 1.022 | 1.057 | 1.791 | 1.806 | 1.858 | 1.949 | 1.980 | 2.009 | 2.043 | 2.156 | 2.196 | 2.348 | 2.578 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.186 | 379 | 243 | 1.122 | 950 | 81 | 63 | 63 | 95 | 16 | 9 | 8 | 8 | 8 |
| Total debt | 1.186 | 379 | 243 | 1.122 | 950 | 81 | 63 | 63 | 95 | 16 | 9 | 8 | 8 | 8 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LL Management | Management | 2019 | — | — |
SG Audit | Audit | 1996 | — | — |
CJ Founder | Founder | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LEO SØRENSEN HOLDING ApS | Company | 50.0% | 50.0% | 1996 |
FRANK A/S | Company | 50.0% | 50.0% | 1996 |
| Individual | 50.0% | 50.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Leo Lennart Sejr Sørensen | Management | 0 companies |
| Svend Gerlif | Audit | 0 companies |
| Carl Johan Voigt Eriksen | Founder | 0 companies |
| Lars Sejr Sørensen | Board of Directors | 0 companies |
| Kirsten Pedersen | Board of Directors | 0 companies |
| Carl Johan Frank Pedersen | Chairman | 0 companies |