| Revenue | DKK 3,6M | -31% |
| EBITDA | DKK -717K | -149% |
| Net profit | DKK -1,4M | -644% |
| Total assets | DKK 15,7M | -21% |
| Equity | DKK 2,6M | -35% |
| Employees | 7 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 6.292 | 7.208 | 4.686 | 5.287 | 3.645 |
| Staff expenses | -4.718 | -3.875 | -3.632 | -3.811 | -4.362 |
| EBITDA | 1.574 | 3.333 | 1.055 | 1.475 | -717 |
| Depreciation & amort. | -1.087 | -1.385 | -1.304 | -1.054 | -938 |
| EBIT | 487 | 1.949 | -249 | 422 | -1.654 |
| Net financials | 1.469 | -74 | -54 | -95 | -113 |
| Profit before tax | 1.956 | 1.874 | -304 | 327 | -1.768 |
| Tax | 258 | 149 | -68 | 73 | -387 |
| Net profit | 1.698 | 1.726 | -236 | 254 | -1.381 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 18.182 | 18.605 | 19.919 | 20.008 | 15.740 |
| Equity | 12.249 | 13.975 | 13.739 | 3.993 | 2.612 |
| Long-term debt | 79 | 0 | 0 | 0 | 8.340 |
| Short-term debt | 5.379 | 4.419 | 6.036 | 15.766 | 4.788 |
| Total debt | 5.459 | 4.419 | 6.036 | 15.766 | 13.128 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
LF Management | Management | 2001 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2001 | |
| Board of Directors | 2016 | |
| Board of Directors | 2021 | |
| Chairman | 2001 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2005 | |
| Company | 10–14.99% | 10–14.99% | 2023 | |
| Company | 10–14.99% | 10–14.99% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Fabricius Nyhuus | Management | 0 companies |
| Ernst Ulrik Bayer | Board of Directors | 0 companies |
| Morten Fabricius Nyhuus | Board of Directors | 0 companies |
| Line Fabricius Nyhuus | Board of Directors | 0 companies |
| Lisbeth Lena Nyhuus | Chairman | 0 companies |