| Revenue | DKK 394K | -14% |
| EBITDA | DKK 394K | -14% |
| Net profit | DKK 1,3M | +175% |
| Total assets | DKK 7,4M | -10% |
| Equity | DKK 3,1M | +76% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 467 | 303 | 197 | 216 | 276 | 334 | 384 | 444 | 402 | 430 | 276 | 337 | 457 | 394 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 171.880 | 303 | 197 | 216 | 276 | 334 | 384 | 444 | 402 | 430 | 276 | 337 | 457 | 394 |
| Depreciation & amort. | -171.584 | -172 | -117 | -151 | -151 | -151 | -151 | -151 | -151 | -151 | -151 | -151 | -151 | -125 |
| EBIT | 296 | 131 | 80 | 65 | 125 | 183 | 233 | 293 | 251 | 279 | 125 | 186 | 306 | 269 |
| Net financials | -202.540 | 1.927 | 1.134 | 2.099 | 2.210 | 2.324 | 1.438 | 785 | 679 | 1.343 | -760 | 2.159 | -2.084 | 1.098 |
| Profit before tax | 25.303 | 2.096 | 1.214 | 2.164 | 2.335 | 2.507 | 1.671 | 1.078 | 930 | 1.623 | -635 | 2.345 | -1.778 | 1.367 |
| Tax | 23.314 | 19 | 2 | -14 | -18 | 17 | 28 | 48 | 45 | 41 | 7 | 54 | -0 | 26 |
| Net profit | 1.989 | 2.077 | 1.213 | 2.178 | 2.353 | 2.490 | 1.643 | 1.030 | 885 | 1.582 | -642 | 2.291 | -1.778 | 1.341 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.765 | 9.879 | 8.730 | 9.224 | 9.182 | 9.123 | 8.956 | 8.710 | 8.347 | 9.154 | 6.976 | 8.489 | 8.135 | 7.358 |
| Equity | 5.551 | 5.628 | 4.840 | 5.018 | 5.071 | 4.562 | 4.004 | 3.535 | 3.620 | 4.302 | 2.260 | 4.551 | 1.773 | 3.114 |
| Long-term debt | 3.894 | 3.733 | 3.592 | 3.429 | 3.351 | 3.340 | 2.912 | 2.644 | 2.404 | 2.199 | 2.065 | 1.821 | 1.788 | 1.505 |
| Short-term debt | 308 | 515 | 291 | 773 | 759 | 1.221 | 2.040 | 2.531 | 2.324 | 2.654 | 2.651 | 2.117 | 3.332 | 1.996 |
| Total debt | 4.202 | 4.248 | 3.883 | 4.203 | 4.110 | 4.561 | 4.952 | 5.175 | 4.727 | 4.853 | 4.716 | 3.938 | 5.120 | 3.501 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2005 | — | — |
VC Management | Management | 2005 | — | — |
LF Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LARS FRIIS PETERSEN HOLDING ApS | Company | 100.0% | 100.0% | 2017 |
HOLDINGSELSKABET LARS FRIIS PETERSEN ApS | Company | 33.3% | 33.3% | 2014 |
HOLDINGSELSKABET IB LARSEN ApS | Company | 33.3% | 33.3% | 2014 |
Thomas Boesgaard Holding ApS | Company | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Lars Friis Petersen | Management | 0 companies |
| Carlo Rialff Steen Lorentzen | Board of Directors | 0 companies |
| Hugo Wordenskjold Nørregaard | Board of Directors | 0 companies |
| Michael Bo Andersen | Chairman | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Board of Directors | 0 companies |
| Thomas John Boesgaard | Chairman | 0 companies |
| René Søberg Larsen | Board of Directors | 0 companies |
| Knuth Frederiksen | Chairman | 0 companies |
| Helen Mimi Janniche | Board of Directors | 0 companies |
| Ib Niels-Peder Larsen | Chairman | 0 companies |
| Niclas Ingemann Larsen | Chairman | 0 companies |
| Mogens Muff | Board of Directors | 0 companies |