| Revenue | DKK 5,5M | -5% |
| EBITDA | DKK 706K | +159% |
| Net profit | DKK 97K | +172% |
| Total assets | DKK 5,6M | +3% |
| Equity | DKK 2,2M | +5% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.187 | 4.025 | 3.282 | 4.531 | 4.682 | 4.568 | 5.318 | 5.234 | 5.239 | 6.313 | 7.219 | 6.213 | 5.804 | 5.492 |
| Staff expenses | -4.228 | -3.330 | -3.409 | -3.890 | -4.308 | -3.855 | -4.474 | -4.578 | -4.746 | -4.963 | -5.673 | -5.272 | -5.518 | -4.768 |
| EBITDA | 959 | 696 | -127 | 641 | 374 | 713 | 844 | 656 | 492 | 1.349 | 1.546 | 941 | 273 | 706 |
| Depreciation & amort. | -545 | -542 | -582 | -472 | -407 | -461 | -460 | -353 | -180 | -222 | -342 | -492 | -454 | -581 |
| EBIT | 414 | 153 | -709 | 169 | -33 | 252 | 384 | 304 | 313 | 1.127 | 1.204 | 449 | -181 | 125 |
| Net financials | -66 | -53 | -120 | -151 | -123 | -70 | -63 | -5 | -4 | -13 | 9 | 7 | 8 | -1 |
| Profit before tax | 349 | 100 | -829 | 18 | -156 | 182 | 321 | 298 | 308 | 1.115 | 1.213 | 456 | -172 | 124 |
| Tax | 88 | 26 | -213 | 6 | -30 | 42 | 76 | 66 | 75 | 245 | 267 | 103 | -37 | 27 |
| Net profit | 260 | 75 | -616 | 12 | -126 | 140 | 245 | 232 | 234 | 869 | 946 | 353 | -135 | 97 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.253 | 6.740 | 5.385 | 5.774 | 5.608 | 4.626 | 4.935 | 4.621 | 4.929 | 5.153 | 6.982 | 6.594 | 5.424 | 5.567 |
| Equity | 1.585 | 1.660 | 1.044 | 1.056 | 930 | 1.070 | 1.314 | 1.547 | 1.280 | 1.950 | 2.411 | 2.564 | 2.117 | 2.213 |
| Long-term debt | 225 | 1.863 | 1.380 | 897 | 875 | 322 | 645 | 763 | 1.420 | 1.268 | 2.490 | 1.900 | 1.363 | 517 |
| Short-term debt | 3.207 | 2.956 | 2.914 | 3.767 | 3.779 | 3.168 | 2.834 | 2.187 | 2.044 | 1.738 | 1.809 | 1.852 | 1.703 | 2.568 |
| Total debt | 3.432 | 4.819 | 4.294 | 4.664 | 4.654 | 3.490 | 3.478 | 2.949 | 3.464 | 3.006 | 4.299 | 3.752 | 3.066 | 3.085 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IB Management | Management | 1997 | — | — |
PF Founder | Founder | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LBI HOLDING ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Ib Bo Lysgaard | Management | 0 companies |
| Peter Federspiel | Founder | 0 companies |
| Steffen Michael Tvede Schleimann | Board of Directors | 0 companies |
| Fie Rockhill Lysgaard | Board of Directors | 0 companies |
| Preben Wende Møller | Board of Directors | 0 companies |
| Anni Larsen | Board of Directors | 0 companies |
| Dea Lysgaard | Board of Directors | 0 companies |
| Thomas Steen Prytz Jensen | Board of Directors | 0 companies |