| Revenue | DKK -771K | -161% |
| EBITDA | DKK -1,3M | -548% |
| Net profit | DKK -1,5M | -1119% |
| Total assets | DKK 1,2M | -35% |
| Equity | DKK -1,2M | -621% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 539 | 524 | 573 | 516 | 666 | 532 | 486 | 516 | 481 | 1.067 | 1.258 | -771 |
| Staff expenses | -450 | -501 | -545 | -569 | -566 | -531 | -416 | -455 | -377 | -897 | -947 | -573 |
| EBITDA | 89 | 23 | 28 | -53 | 100 | 1 | 69 | 61 | 103 | 170 | 300 | -1.344 |
| Depreciation & amort. | -20 | -10 | -20 | -14 | -37 | -19 | -19 | -15 | -12 | -72 | -43 | -42 |
| EBIT | 69 | 13 | 9 | -67 | 63 | -18 | 51 | 46 | 91 | 98 | 257 | -1.385 |
| Net financials | -21 | -21 | -35 | -44 | -41 | -56 | -44 | -33 | -22 | -68 | -67 | -71 |
| Profit before tax | 48 | -5 | -27 | -111 | 22 | -73 | 6 | 13 | 70 | 30 | 191 | -1.456 |
| Tax | 12 | 2 | -6 | -24 | 9 | -16 | 2 | 3 | 17 | 7 | 47 | 8 |
| Net profit | 36 | -7 | -21 | -87 | 12 | -58 | 5 | 10 | 53 | 23 | 144 | -1.464 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 691 | 913 | 895 | 761 | 891 | 876 | 868 | 756 | 865 | 1.532 | 1.790 | 1.171 |
| Equity | 161 | 154 | 133 | 47 | 59 | 1 | 6 | 16 | 69 | 92 | 236 | -1.228 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51 | 51 |
| Short-term debt | 525 | 755 | 761 | 715 | 832 | 875 | 862 | 740 | 796 | 1.440 | 1.487 | 2.324 |
| Total debt | 525 | 755 | 761 | 715 | 832 | 875 | 862 | 740 | 796 | 1.440 | 1.538 | 2.375 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LF Founder | Founder | 2013 | — | — |
SR Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2022 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MINOPTIKER ApS | Company | 50.0% | 50.0% | 2024 |
K.L. GULD & SØLV ApS | Company | 50.0% | 50.0% | 2024 |
JETO 42 HOLDING ApS | Company | 5.0% | 5.0% | 2022 |
| Individual | 20.0% | 20.0% | 2022 | |
MINOPTIKER II ApS | Company | 20.0% | 20.0% | 2013 |
JOHANNES DAM OG SØN A/S | Company | 10.0% | 10.0% | 2022 |
| Individual | 20.0% | 20.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Funch Jensen | Founder | 0 companies |
| Sophus Rune Severin | Management | 0 companies |
| Jesper Johannes Dam | Deputy Chairman | 0 companies |
| Brian Carlsen | Board of Directors | 0 companies |