| Revenue | DKK 11,1M | +3% |
| EBITDA | DKK 2,7M | -18% |
| Net profit | DKK 2,2M | -18% |
| Total assets | DKK 10M | +15% |
| Equity | DKK 4M | -8% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.053 | 4.080 | 4.318 | 8.250 | 7.047 | 7.334 | 9.311 | 9.138 | 6.835 | 7.625 | 11.589 | 10.736 | 11.078 |
| Staff expenses | -6.995 | -3.928 | -4.126 | -7.631 | -6.598 | -6.567 | -9.122 | -8.774 | -6.786 | -6.268 | -6.987 | -7.430 | -8.352 |
| EBITDA | 58 | 152 | 192 | 619 | 450 | 768 | 188 | 364 | 49 | 1.357 | 4.601 | 3.306 | 2.727 |
| Depreciation & amort. | -110 | -97 | -92 | -76 | -69 | -49 | -35 | -16 | -10 | -0 | -0 | -0 | -0 |
| EBIT | -52 | 55 | 100 | 542 | 380 | 719 | 153 | 348 | 39 | 1.357 | 4.601 | 3.306 | 2.727 |
| Net financials | 3 | -5 | -5 | -0 | -3 | -11 | -9 | -8 | -18 | -16 | 0 | 60 | 37 |
| Profit before tax | -49 | 50 | 94 | 542 | 378 | 707 | 145 | 340 | 21 | 1.341 | 4.602 | 3.366 | 2.764 |
| Tax | -6 | 21 | 26 | 133 | 85 | 159 | 35 | 76 | 7 | 297 | 1.015 | 742 | 609 |
| Net profit | -43 | 29 | 68 | 410 | 292 | 549 | 110 | 264 | 14 | 1.044 | 3.586 | 2.625 | 2.155 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.568 | 2.517 | 2.721 | 4.235 | 4.198 | 3.769 | 3.579 | 4.223 | 4.298 | 5.026 | 8.215 | 8.752 | 10.041 |
| Equity | 1.301 | 1.330 | 1.198 | 1.607 | 1.900 | 1.825 | 1.584 | 1.849 | 1.618 | 2.662 | 5.248 | 4.373 | 4.028 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 260 | 559 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.267 | 1.188 | 1.515 | 2.627 | 2.298 | 1.944 | 1.995 | 2.114 | 2.122 | 2.365 | 2.967 | 4.379 | 6.013 |
| Total debt | 2.267 | 1.188 | 1.515 | 2.627 | 2.298 | 1.944 | 1.995 | 2.374 | 2.681 | 2.365 | 2.967 | 4.379 | 6.013 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LF Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TRANSFORM HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Finding Gerster Bendrup | Management | 0 companies |