| Revenue | DKK 811K | -22% |
| EBITDA | DKK 14K | +123% |
| Net profit | DKK 34K | +182% |
| Total assets | DKK 1,2M | +0% |
| Equity | DKK 509K | +7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.212 | 3.597 | 4.241 | 2.446 | 2.328 | 3.456 | 4.014 | 3.882 | 2.917 | 1.848 | 1.361 | 1.828 | 1.036 | 811 |
| Staff expenses | -5.152 | -3.821 | -3.040 | -2.023 | -2.211 | -3.211 | -3.835 | -3.074 | -3.192 | -1.929 | -1.850 | -1.734 | -1.086 | -774 |
| EBITDA | 1.060 | -224 | 1.201 | 423 | 117 | 245 | 179 | 808 | -275 | -81 | -489 | 94 | -60 | 14 |
| Depreciation & amort. | -0 | -0 | -0 | -74 | -74 | -74 | -76 | -51 | -4 | -4 | -4 | -2 | -0 | -0 |
| EBIT | 1.060 | -224 | 1.201 | 349 | 44 | 172 | 103 | 757 | -279 | -85 | -493 | 93 | -60 | 14 |
| Net financials | -75 | 5 | 1 | -20 | -34 | -22 | -12 | -14 | -15 | 27 | -10 | 8 | 19 | 20 |
| Profit before tax | 985 | -219 | 1.201 | 329 | 10 | 149 | 92 | 743 | -294 | -59 | -502 | 100 | -41 | 34 |
| Tax | 281 | -54 | 295 | 94 | 6 | 31 | 21 | 164 | -62 | -14 | 75 | -0 | -0 | -0 |
| Net profit | 705 | -165 | 906 | 236 | 4 | 118 | 71 | 579 | -232 | -44 | -578 | 100 | -41 | 34 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.785 | 1.378 | 2.891 | 2.372 | 1.789 | 1.941 | 2.080 | 2.545 | 2.516 | 2.293 | 1.693 | 1.491 | 1.207 | 1.211 |
| Equity | 972 | 207 | 1.113 | 749 | 503 | 621 | 691 | 1.271 | 1.039 | 994 | 416 | 517 | 475 | 509 |
| Long-term debt | 0 | 0 | 0 | 259 | 210 | 186 | 24 | 161 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.530 | 1.165 | 1.764 | 1.329 | 1.072 | 1.134 | 1.365 | 1.113 | 1.477 | 1.299 | 1.276 | 975 | 732 | 702 |
| Total debt | 2.530 | 1.165 | 1.764 | 1.588 | 1.282 | 1.320 | 1.388 | 1.274 | 1.477 | 1.299 | 1.276 | 975 | 732 | 702 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LF Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FREDERIKSMOSE HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Lone Frederiksmose | Management | 0 companies |