| Revenue | DKK 1,5M | -72% |
| EBITDA | DKK 994K | +20% |
| Net profit | DKK 754K | +61% |
| Total assets | DKK 2,5M | -41% |
| Equity | DKK 673K | -50% |
| Employees | 9 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | 3.915 | 3.622 | 4.057 | 5.140 | 1.456 |
| Staff expenses | -2.498 | -2.549 | -3.312 | -4.313 | -2.165 |
| EBITDA | 1.507 | 1.077 | 745 | 827 | 994 |
| Depreciation & amort. | -207 | -205 | -233 | -206 | -0 |
| EBIT | 1.300 | 872 | 513 | 622 | 994 |
| Net financials | 4 | 10 | -34 | -17 | -27 |
| Profit before tax | 1.303 | 882 | 479 | 604 | 967 |
| Tax | 270 | 215 | 106 | 136 | 213 |
| Net profit | 1.033 | 668 | 373 | 469 | 754 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 3.299 | 3.331 | 3.265 | 4.198 | 2.479 |
| Equity | 2.035 | 1.168 | 873 | 1.342 | 673 |
| Long-term debt | 285 | 383 | 499 | 648 | 529 |
| Short-term debt | 962 | 1.714 | 1.845 | 2.179 | 1.246 |
| Total debt | 1.247 | 2.097 | 2.344 | 2.827 | 1.775 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
TP Management | Management | 2000 – 2008 |
LF Management | Management | 2008 – 2021 |
LS Chief Executive Officer | Chief Executive Officer | 2021 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Board of Directors | 2019 – 2020 | |
| Board of Directors | 2008 – 2021 | |
| Chairman | 2008 – 2021 | |
| Board of Directors | 2021 – 2022 | |
| Chairman | 2021 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Company | 10–14.99% | 10–14.99% | 2018 | |
| Company | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Tommi Peter Kargaard Berthelsen | Management | 0 companies |
| Lars Frahm-Christensen | Management | 0 companies |
| Lasse Secher Houengaard | Chief Executive Officer | 0 companies |
| Patrick Knakkegaard | Board of Directors | 0 companies |
| Svend Aage Dreist Hansen | Board of Directors | 0 companies |
| Grethe Kristine Frahm-Christensen | Chairman | 0 companies |
| Benny Max | Board of Directors | 0 companies |
| Claus Frisenberg Pedersen | Chairman | 0 companies |