| Revenue | DKK 4,1M | +30% |
| EBITDA | DKK 1,1M | +463% |
| Net profit | DKK 735K | +341% |
| Total assets | DKK 5,2M | +12% |
| Equity | DKK 1,6M | +85% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.368 | 5.989 | 4.932 | 6.178 | 6.418 | 6.807 | 5.330 | 4.882 | 4.320 | 4.983 | 2.918 | 5.838 | 3.189 | 4.139 |
| Staff expenses | -3.631.446 | -3.294 | -3.318 | -3.172 | -3.440 | -3.497 | -3.525 | -3.632 | -3.325 | -3.019 | -3.353 | -3.484 | -3.485 | -3.065 |
| EBITDA | 261.802 | 2.695 | 1.614 | 3.006 | 2.979 | 3.310 | 1.804 | 1.250 | 995 | 1.964 | -435 | 2.354 | -296 | 1.074 |
| Depreciation & amort. | -259.324 | -142 | -54 | -80 | -150 | -157 | -157 | -147 | -97 | -11 | -34 | -27 | -26 | -26 |
| EBIT | 2.478 | 2.553 | 1.560 | 2.927 | 2.829 | 3.153 | 1.648 | 1.103 | 898 | 1.953 | -468 | 2.327 | -322 | 1.048 |
| Net financials | -11.218 | 8 | -14 | -41 | -74 | -72 | -114 | -118 | -108 | -104 | -17 | -27 | -166 | -196 |
| Profit before tax | 632.703 | 2.561 | 1.546 | 2.886 | 2.755 | 3.082 | 1.533 | 984 | 791 | 1.849 | -485 | 2.299 | -488 | 853 |
| Tax | 630.856 | 649 | 352 | 702 | 577 | 704 | 350 | 229 | 183 | 417 | -99 | 526 | -183 | 118 |
| Net profit | 1.847 | 1.912 | 1.194 | 2.184 | 2.177 | 2.377 | 1.183 | 756 | 607 | 1.433 | -386 | 1.773 | -305 | 735 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.868 | 6.565 | 5.493 | 6.614 | 7.910 | 6.499 | 5.958 | 7.240 | 6.424 | 6.740 | 3.768 | 7.051 | 4.634 | 5.199 |
| Equity | 2.358 | 2.470 | 1.764 | 2.748 | 2.725 | 2.903 | 1.786 | 1.441 | 1.349 | 2.181 | 396 | 2.169 | 864 | 1.599 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 261 | 309 | 0 | 0 | 0 | 151 |
| Short-term debt | 2.086 | 3.142 | 3.166 | 3.208 | 4.597 | 2.305 | 3.687 | 5.283 | 4.647 | 3.758 | 3.281 | 4.460 | 3.531 | 3.449 |
| Total debt | 2.086 | 3.142 | 3.166 | 3.208 | 4.597 | 2.305 | 3.687 | 5.283 | 4.908 | 4.068 | 3.281 | 4.460 | 3.531 | 3.600 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LF Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ISOLERING HOLDING A/S | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other 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 |
| Thomas John Boesgaard | Chairman | 0 companies |
| Ib Niels-Peder Larsen | Chairman | 0 companies |
| Niclas Ingemann Larsen | Chairman | 0 companies |
| Mogens Muff | Board of Directors | 0 companies |