| Revenue | DKK 132K | +256% |
| EBITDA | DKK -467K | -120% |
| Net profit | DKK -85K | -152% |
| Total assets | DKK 9,3M | +1% |
| Equity | DKK 8,9M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | -10 | -289 | -548 | -541 | 685 | 521 | — | — | — | — | 162 | 37 | 132 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -324 | -382 | -249 | -342 |
| EBITDA | -30 | -10 | 236 | 547 | 541 | 693 | 551 | 1.181 | 520 | 4.730 | -250 | -220 | -212 | -467 |
| Depreciation & amort. | 4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 46 |
| EBIT | -34 | -10 | 236 | 547 | 541 | 693 | 551 | 1.181 | 520 | 4.730 | -250 | -220 | -212 | -513 |
| Net financials | 113 | 375 | -0 | -0 | 0 | -20 | -13 | 1.069 | 435 | 4.469 | -139 | 393 | 422 | 405 |
| Profit before tax | 79 | 364 | 236 | 547 | 541 | 673 | 537 | 1.175 | 537 | 4.738 | -389 | 173 | 210 | -108 |
| Tax | -8 | -2 | -2 | 1 | -0 | 11 | -0 | 11 | 26 | 64 | -85 | 38 | 46 | -23 |
| Net profit | 87 | 367 | 238 | 546 | 541 | 662 | 537 | 1.163 | 511 | 4.674 | -304 | 135 | 164 | -85 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 338 | 698 | 833 | 1.254 | 1.401 | 2.415 | 3.327 | 4.750 | 5.682 | 9.157 | 8.883 | 9.014 | 9.178 | 9.257 |
| Equity | 331 | 698 | 827 | 1.251 | 1.398 | 2.060 | 2.597 | 3.760 | 4.271 | 8.946 | 8.641 | 8.776 | 8.940 | 8.855 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 298 | 617 | 587 | 1.203 | 160 | 127 | 162 | 0 | 145 |
| Short-term debt | 7 | 0 | 6 | 4 | 4 | 57 | 112 | 402 | 208 | 52 | 115 | 75 | 237 | 256 |
| Total debt | 7 | 0 | 6 | 4 | 4 | 355 | 730 | 989 | 1.411 | 212 | 242 | 237 | 237 | 401 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LF Founder | Founder | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Lyudmila Frandsen | Founder | 0 companies |