| Revenue | DKK -789 | -100% |
| EBITDA | DKK -442K | -38244% |
| Net profit | DKK -494K | -880% |
| Total assets | DKK 5M | -4% |
| Equity | DKK 1,1M | -30% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13.808 | 17.384 | 18.311 | 8.892 | 5.901 | 9.247 | 5.463 | 2.311 | 2.510 | 495 | -240 | -328 | 367 | -1 |
| Staff expenses | -4.226 | -6.190 | -5.707 | -3.566 | -3.448 | -3.051 | -2.692 | -2.070 | -1.595 | -765 | -359 | -374 | -368 | -441 |
| EBITDA | 9.582 | 11.194 | 12.604 | 5.326 | 2.453 | 6.196 | 2.771 | 241 | 916 | -270 | -599 | -703 | -1 | -442 |
| Depreciation & amort. | -230 | -374 | -386 | -433 | -506 | -419 | -284 | -236 | -186 | -64 | -58 | -38 | -2 | -0 |
| EBIT | 9.351 | 10.820 | 12.218 | 4.893 | 1.947 | 5.777 | 2.487 | 5 | 729 | -334 | -656 | -740 | -4 | -442 |
| Net financials | 168 | 212 | 119 | 168 | 101 | 67 | 11 | -15 | -15 | -19 | -67 | -103 | -30 | -32 |
| Profit before tax | 9.519 | 11.031 | 12.338 | 5.061 | 2.048 | 5.845 | 2.498 | -10 | 715 | -354 | -724 | -844 | -33 | -474 |
| Tax | 2.380 | 2.748 | 3.020 | 1.189 | 451 | 1.287 | 551 | -2 | 155 | 12 | 7 | -0 | 17 | 20 |
| Net profit | 7.139 | 8.283 | 9.318 | 3.872 | 1.597 | 4.558 | 1.947 | -8 | 559 | -366 | -731 | -844 | -50 | -494 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.881 | 15.787 | 15.346 | 8.792 | 6.494 | 9.545 | 7.861 | 6.570 | 7.517 | 5.275 | 5.238 | 7.263 | 5.185 | 4.974 |
| Equity | 8.434 | 9.718 | 11.035 | 5.907 | 4.504 | 7.562 | 5.009 | 3.054 | 3.614 | 3.248 | 2.518 | 1.674 | 1.624 | 1.129 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58 | 58 | 58 | 53 | 55 | 57 |
| Short-term debt | 4.446 | 6.069 | 4.311 | 2.884 | 1.990 | 1.983 | 2.852 | 3.516 | 3.845 | 1.969 | 2.663 | 5.536 | 3.507 | 3.788 |
| Total debt | 4.446 | 6.069 | 4.311 | 2.884 | 1.990 | 1.983 | 2.852 | 3.516 | 3.903 | 2.027 | 2.720 | 5.589 | 3.562 | 3.845 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LF Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MGN Holding, Grindsted ApS | Company | 50.0% | 50.0% | 2018 |
LFR HOLDING 2012 ApS | Company | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Fisker Rasmussen | Management | 0 companies |
| Jørgen Steen Guldager | Board of Directors | 0 companies |
| Martin Graver Nissen | Chairman | 0 companies |
| Michael Zøhner-Pedersen | Chairman | 0 companies |
| Margot Fisker | Board of Directors | 0 companies |
| Jørgen Søgaard Andreasen | Board of Directors | 0 companies |
| Ernst Høgh Rasmussen | Board of Directors | 0 companies |