| Revenue | DKK 1,5M | +35% |
| EBITDA | DKK 182K | +468% |
| Net profit | DKK 126K | +369% |
| Total assets | DKK 473K | +77% |
| Equity | DKK 233K | +118% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 315 | 293 | 329 | 1.037 | 758 | 945 | 503 | 959 | 885 | 945 | 1.127 | 1.467 | 1.108 | 1.497 |
| Staff expenses | -358 | -360 | -441 | -601 | -490 | -583 | -573 | -671 | -675 | -710 | -931 | -1.202 | -1.157 | -1.315 |
| EBITDA | -43 | -67 | -112 | 436 | 269 | 321 | -70 | 287 | 211 | 235 | 196 | 265 | -49 | 182 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | 16 | -0 | -0 | -0 | -0 | -0 | -3 | -7 | -7 | -7 |
| EBIT | -43 | -67 | -112 | 436 | 253 | 321 | -70 | 287 | 211 | 235 | 192 | 258 | -56 | 175 |
| Net financials | 224 | -20 | -10 | 2 | 4 | 5 | 2 | 10 | 10 | 10 | 8 | 7 | -0 | -8 |
| Profit before tax | 181 | -88 | -122 | 438 | 256 | 326 | -68 | 298 | 220 | 244 | 200 | 265 | -56 | 166 |
| Tax | -10 | -16 | -6 | 117 | 62 | 77 | -11 | 71 | 57 | 57 | 48 | 65 | -9 | 40 |
| Net profit | 191 | -71 | -116 | 321 | 194 | 249 | -58 | 226 | 164 | 188 | 152 | 200 | -47 | 126 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 508 | 326 | 410 | 616 | 510 | 641 | 451 | 619 | 561 | 738 | 706 | 473 | 267 | 473 |
| Equity | 271 | 103 | -12 | 309 | 303 | 452 | 245 | 383 | 269 | 331 | 227 | 253 | 107 | 233 |
| Long-term debt | 0 | 0 | 0 | 85 | 61 | 71 | 0 | 43 | 46 | 46 | 35 | 49 | 0 | 15 |
| Short-term debt | 237 | 222 | 422 | 222 | 145 | 118 | 206 | 193 | 247 | 362 | 440 | 164 | 160 | 216 |
| Total debt | 237 | 222 | 422 | 307 | 206 | 189 | 206 | 236 | 292 | 407 | 474 | 213 | 160 | 231 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LF Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Fanth | Management | 0 companies |