| Revenue | DKK 21,9M | +6% |
| EBITDA | DKK 2,8M | +39% |
| Net profit | DKK 2,7M | +376% |
| Total assets | DKK 47,8M | -6% |
| Equity | DKK 14,8M | +22% |
| Employees | 66 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 16.413 | 20.305 | 22.222 | 17.257 | 26.011 | 22.895 | 19.740 | 12.891 | 18.945 | 17.398 | 19.456 | 20.697 | 21.942 |
| Staff expenses | -22.257 | -25.635 | -26.044 | -31.270 | -27.890 | -28.908 | -27.773 | -0 | -22.983 | -25.110 | -23.864 | -24.519 | -0 |
| EBITDA | 1.286 | 3.501 | 4.658 | -3.835 | 5.682 | 2.834 | 321 | -10.001 | 593 | -4.607 | 897 | 2.043 | 2.842 |
| Depreciation & amort. | -586 | -519 | -669 | -869 | -947 | -1.120 | -1.192 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 701 | 2.982 | 3.988 | -4.704 | 4.735 | 1.714 | -870 | -10.001 | 593 | -4.607 | 897 | 2.043 | 2.842 |
| Net financials | -416 | -1.690 | -598 | -228 | 440 | -588 | 80 | -390 | -399 | -369 | -868 | -1.478 | -1.436 |
| Profit before tax | 284 | 1.293 | 3.390 | -4.932 | 5.174 | 1.126 | -791 | -10.391 | 194 | -4.976 | 29 | 565 | 1.406 |
| Tax | 87 | 294 | 741 | -1.222 | 1.059 | 256 | -154 | -719 | -0 | -0 | -455 | -0 | -1.287 |
| Net profit | 197 | 999 | 2.649 | -3.710 | 4.116 | 870 | -637 | -9.672 | 194 | -4.976 | 485 | 565 | 2.693 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 32.605 | 36.118 | 40.850 | 41.170 | 42.683 | 40.737 | 36.831 | 30.562 | 40.418 | 34.851 | 41.041 | 50.683 | 47.831 |
| Equity | 21.286 | 22.284 | 24.933 | 21.223 | 25.338 | 20.208 | 19.572 | 9.899 | 10.093 | 5.117 | 5.581 | 12.146 | 14.839 |
| Long-term debt | 1.120 | 1.321 | 2.537 | 2.701 | 2.144 | 1.616 | 1.066 | 1.493 | 2.028 | 3.854 | 9.709 | 10.026 | 10.363 |
| Short-term debt | 10.200 | 12.512 | 12.967 | 17.247 | 14.902 | 18.358 | 15.788 | 19.170 | 28.296 | 25.754 | 25.627 | 28.511 | 22.629 |
| Total debt | 11.320 | 13.834 | 15.503 | 19.948 | 17.046 | 19.974 | 16.854 | 20.662 | 30.324 | 29.609 | 35.336 | 38.537 | 32.992 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IC Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
SB Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
RH Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
JL Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
JE Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
PA Management | Management | 1999 | — | — |
KE Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LARS FOGHSGAARD HOLDING ApS | Company | 100.0% | 100.0% | 2019 |
| Individual | 50.0% | 50.0% | 2019 | |
Fox1 Aps | Company | 100.0% | 100.0% | 2016 |
| Individual | 50.0% | 50.0% | 2019 | |
LABFLEX A/S | Company | 100.0% | 100.0% | 2003 |
L. FOGHSGAARD INTERNATIONAL A/S | Company | 100.0% | 100.0% | 2015 |
Fox3 ApS | Company | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Ivan Christian Hansen | Chief Executive Officer | 0 companies |
| Stig Blicher Rasmussen | Chief Executive Officer | 0 companies |
| Rene Heiselberg Pedersen | Chief Executive Officer | 0 companies |
| Jens Lange | Chief Executive Officer | 0 companies |
| Jan Emerek Clausen | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Knud Erik Pedersen | Management | 0 companies |
| Kim Dengsø Nielsen | Board of Directors | 0 companies |
| Aksel Christian Poulsen | Board of Directors | 0 companies |
| Knud Carsten Bernhard Lønfeldt | Board of Directors | 0 companies |
| Hans Ladekjær Jeppesen | Board of Directors | 0 companies |
| Ivar Malte Foghsgaard | Chairman | 0 companies |
| John Lindhardt Frandsen | Board of Directors | 0 companies |
| Flemming Viskum | Board of Directors | 0 companies |
| Uffe Steen Mathiesen | Chairman | 0 companies |
| Johnny Bülow | Board of Directors | 0 companies |
| Kenneth Bjerregaard | Board of Directors | 0 companies |
| Kim Rasmussen | Board of Directors | 0 companies |
| Gert Fisker Tomczyk | Board of Directors | 0 companies |
| Stig Andersen | Board of Directors | 0 companies |
| Henrik Lysdahl Søgaard Nielsen | Board of Directors | 0 companies |
| Johan Caspar Foghsgaard | Board of Directors | 0 companies |
| Christen Bunch Jespersen | Board of Directors | 0 companies |
| Jette Kruhøffer | Board of Directors | 0 companies |
| Peter Vinkler Simonsen | Board of Directors | 0 companies |