| Revenue | DKK -13K | -30% |
| EBITDA | DKK -13K | +30% |
| Net profit | DKK -10K | +74% |
| Total assets | DKK 34K | +9% |
| Equity | DKK 29K | +926% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.024 | 500 | 281 | 1.004 | -541 | 96 | -289 | -287 | -130 | 3 | -5 | -18 | -12 |
| Staff expenses | -624 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.400 | 500 | 281 | 1.004 | -541 | 96 | -289 | -287 | -130 | 3 | -5 | -18 | -12 |
| Depreciation & amort. | -23 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.376 | 500 | 281 | 1.004 | -541 | 96 | -289 | -287 | -130 | 3 | -5 | -18 | -12 |
| Net financials | -206 | -2.834 | -183 | -123 | -44 | -96 | -145 | 2.485 | -0 | -0 | 0 | -22 | 0 |
| Profit before tax | 1.171 | -1.058 | 97 | 881 | -586 | -1 | -434 | 2.198 | -130 | 3 | -5 | -40 | -12 |
| Tax | -0 | -1.111 | 67 | 260 | -130 | -0 | -96 | 267 | -29 | 1 | -0 | -3 | -3 |
| Net profit | 1.171 | 53 | 30 | 621 | -456 | -1 | -339 | 1.931 | -101 | 3 | -5 | -37 | -10 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.665 | 3.012 | 2.702 | 1.983 | 2.065 | 1.458 | 1.469 | 137 | 47 | 45 | 44 | 31 | 34 |
| Equity | -4.349 | -4.296 | -4.266 | -3.646 | -4.101 | -4.102 | -4.440 | 111 | 36 | 39 | 34 | -3 | 29 |
| Long-term debt | 0 | -4 | -4 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.014 | 7.309 | 6.968 | 5.629 | 6.167 | 5.560 | 5.910 | 26 | 11 | 6 | 11 | 34 | 5 |
| Total debt | 8.014 | 7.309 | 6.968 | 5.629 | 6.167 | 5.560 | 5.910 | 26 | 11 | 6 | 11 | 34 | 5 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2003 | — | — |
PF Management | Management | 2004 | — | — |
PB Management | Management | 2011 | — | — |
LF Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LARS FRANK HOLDING ApS | Company | 100.0% | 100.0% | 2019 |
PLIMEX TECHNIC A/S | Company | 33.3% | 33.3% | 2019 |
Monnetri A/S | Company | 66.7% | 66.7% | 2008 |
CT-TECHNOLOGIES ApS | Company | 15.0% | 15.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Poul Fisker | Management | 0 companies |
| Palle Brian Lemminger | Management | 0 companies |
| Lars Frank | Management | 0 companies |
| Peter Rasmussen | Chairman | 0 companies |
| Carsten Thorsen | Board of Directors | 0 companies |
| Mario Corsi | Board of Directors | 0 companies |
| Claudio Lugli | Board of Directors | 0 companies |
| Jørgen Rasmussen | Board of Directors | 0 companies |
| Lone Mai Henriksen | Board of Directors | 0 companies |
| Stephan Muurholm | Chairman | 0 companies |
| Lars Vetter | Board of Directors | 0 companies |