| Revenue | DKK 5,3M | -20% |
| EBITDA | DKK 633K | -38% |
| Net profit | DKK 359K | -73% |
| Total assets | DKK 16,3M | -30% |
| Equity | DKK 13,7M | -36% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.956 | 3.505 | 3.570 | 3.373 | 3.031 | 2.287 | 4.032 | 7.382 | 6.681 | 7.158 | 7.575 | 6.638 | 6.604 | 5.293 |
| Staff expenses | -1.674 | -1.582 | -1.764 | -1.379 | -1.662 | -1.387 | -1.325 | -4.035 | -3.999 | -4.269 | -4.742 | -4.848 | -5.586 | -4.659 |
| EBITDA | 2.282 | 1.923 | 1.806 | 1.994 | 1.369 | 900 | 2.707 | 3.347 | 2.682 | 2.889 | 2.833 | 1.790 | 1.018 | 633 |
| Depreciation & amort. | -447 | -420 | -429 | -222 | -148 | -126 | -165 | -203 | -221 | -278 | -305 | -296 | -337 | -506 |
| EBIT | 1.835 | 1.503 | 1.377 | 1.772 | 1.220 | 774 | 2.542 | 3.144 | 2.461 | 2.611 | 2.528 | 1.493 | 681 | 127 |
| Net financials | -167 | -135 | 206 | 113 | -189 | 107 | 213 | 22 | 191 | 715 | -651 | 519 | 1.025 | 333 |
| Profit before tax | 1.669 | 1.368 | 1.583 | 1.885 | 1.031 | 881 | 2.755 | 3.166 | 2.652 | 3.326 | 1.876 | 2.013 | 1.706 | 460 |
| Tax | 419 | 342 | 389 | 445 | 229 | 194 | 606 | 696 | 584 | 732 | 413 | 443 | 375 | 102 |
| Net profit | 1.250 | 1.026 | 1.194 | 1.440 | 802 | 687 | 2.149 | 2.469 | 2.069 | 2.594 | 1.464 | 1.570 | 1.330 | 359 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.493 | 12.028 | 10.398 | 14.545 | 15.640 | 16.744 | 18.719 | 16.704 | 18.585 | 21.584 | 23.214 | 22.614 | 23.301 | 16.299 |
| Equity | 7.257 | 6.033 | 7.226 | 8.666 | 9.468 | 10.155 | 12.303 | 14.773 | 16.841 | 19.436 | 20.899 | 19.969 | 21.300 | 13.658 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 752 | 681 | 327 | 440 | 336 | 56 |
| Short-term debt | 7.201 | 5.962 | 3.171 | 5.879 | 6.168 | 6.554 | 6.315 | 1.800 | 835 | 1.284 | 1.779 | 2.042 | 1.464 | 2.281 |
| Total debt | 7.201 | 5.962 | 3.171 | 5.879 | 6.168 | 6.554 | 6.315 | 1.800 | 1.587 | 1.965 | 2.106 | 2.482 | 1.799 | 2.337 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Laser Tech Services Holding A/S | Company | 50.0% | 50.0% | 2022 |
KLAUS FRIIS ØSTERGAARD HOLDING A/S | Company | 33.3% | 33.3% | 2005 |
LASER TECH SERVICES HOLDING A/S | Company | 50.0% | 50.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Friis Østergaard | Chief Executive Officer | 0 companies |
| Klaus Friis Østergaard | Board of Directors | 0 companies |
| Lennart Aure Ricard | Board of Directors | 0 companies |
| Christina Østergaard | Board of Directors | 0 companies |
| Lars Storm Pedersen | Board of Directors | 0 companies |
| Peter Malling Lambert | Board of Directors | 0 companies |
| Hanne Østergaard | Board of Directors | 0 companies |