| Revenue | DKK 19,7M | +3% |
| EBITDA | DKK 4,4M | +64% |
| Net profit | DKK 2,5M | +12% |
| Total assets | DKK 26,9M | -6% |
| Equity | DKK 14,6M | -27% |
| Employees | 26 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15.491 | 17.305 | 22.463 | 21.327 | 25.118 | 29.578 | 30.777 | 32.825 | 41.528 | 43.677 | 46.852 | 90.529 | 19.063 | 19.700 |
| Staff expenses | -14.474 | -15.008 | -19.826 | -19.562 | -20.687 | -24.979 | -26.015 | -28.369 | -36.792 | -38.882 | -40.099 | -34.454 | -16.367 | -15.272 |
| EBITDA | 1.017 | 2.297 | 2.638 | 1.764 | 4.430 | 4.599 | 4.763 | 4.377 | 4.735 | 4.795 | 6.754 | 56.075 | 2.696 | 4.428 |
| Depreciation & amort. | -595 | -635 | -1.297 | -989 | -897 | -757 | -655 | -352 | -497 | -468 | -503 | -967 | -762 | -807 |
| EBIT | 422 | 1.662 | 1.340 | 776 | 3.533 | 3.842 | 4.107 | 4.025 | 4.238 | 4.327 | 6.250 | 55.108 | 1.934 | 3.620 |
| Net financials | -166 | -160 | -158 | -70 | -169 | -61 | 182 | -51 | -231 | -145 | -110 | -58 | 920 | -401 |
| Profit before tax | 256 | 1.503 | 1.183 | 706 | 3.365 | 3.781 | 4.289 | 3.974 | 4.007 | 4.182 | 6.140 | 55.050 | 2.853 | 3.219 |
| Tax | 74 | 378 | 262 | 115 | 741 | 843 | 949 | 896 | 890 | 992 | 1.357 | 12.112 | 629 | 719 |
| Net profit | 183 | 1.124 | 921 | 591 | 2.623 | 2.937 | 3.340 | 3.078 | 3.117 | 3.190 | 4.783 | 42.938 | 2.224 | 2.500 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.431 | 12.581 | 15.835 | 14.434 | 17.700 | 21.580 | 23.067 | 31.351 | 39.598 | 37.220 | 62.757 | 72.803 | 28.744 | 26.939 |
| Equity | 4.582 | 5.206 | 6.071 | 6.162 | 8.285 | 9.222 | 10.562 | 11.641 | 12.758 | 13.948 | 18.731 | 42.668 | 19.893 | 14.617 |
| Long-term debt | 88 | 0 | 60 | 60 | 60 | 60 | 0 | 764 | 1.906 | 1.863 | 1.820 | 2.283 | 2.047 | 1.951 |
| Short-term debt | 8.580 | 6.990 | 9.038 | 7.488 | 8.372 | 11.940 | 11.198 | 17.306 | 22.889 | 19.595 | 39.407 | 27.851 | 6.804 | 10.093 |
| Total debt | 8.668 | 6.990 | 9.098 | 7.548 | 8.432 | 12.000 | 11.198 | 18.070 | 24.795 | 21.459 | 41.227 | 30.134 | 8.851 | 12.044 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LF Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LARS FARSØ PEDERSEN HOLDING ApS | Company | 90.0% | 90.0% | 2024 |
Lars Møldrup Holding ApS | Company | 10.0% | 10.0% | 2025 |
FHA HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Individual | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Farsø | Management | 0 companies |
| Dan Quelle | Board of Directors | 0 companies |
| Trine Piltoft Farsø | Board of Directors | 0 companies |
| Anders Løwe Hansen | Chairman | 0 companies |
| Per Kristensen | Board of Directors | 0 companies |
| Leif Ove Holm Andersen | Chairman | 0 companies |
| Ole Karlsen | Board of Directors | 0 companies |
| Lars Møldrup | Board of Directors | 0 companies |