| Revenue | DKK 9,1M | -38% |
| EBITDA | DKK 3M | -66% |
| Net profit | DKK 2,2M | -69% |
| Total assets | DKK 11,6M | -36% |
| Equity | DKK 9,7M | -33% |
| Employees | 9 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.195 | 3.936 | 13.589 | 14.053 | 3.683 | 8.755 | 5.292 | 9.917 | 19.565 | 14.836 | 9.139 |
| Staff expenses | -2.213 | -1.589 | -7.151 | -15.436 | -8.076 | -4.488 | -3.351 | -5.333 | -5.725 | -5.999 | -6.125 |
| EBITDA | -933 | 2.239 | 6.439 | -1.384 | -4.393 | 4.267 | 1.941 | 4.584 | 13.724 | 8.837 | 3.014 |
| Depreciation & amort. | -343 | -359 | -359 | -359 | -359 | -16 | -26 | -71 | -116 | -156 | -235 |
| EBIT | -1.276 | 1.880 | 6.080 | -1.743 | -4.752 | 4.251 | 1.915 | 4.513 | 13.608 | 8.681 | 2.780 |
| Net financials | -1 | -1 | -32 | -101 | 34 | 38 | -80 | 155 | 103 | 409 | 481 |
| Profit before tax | -1.277 | 1.879 | 6.048 | -1.844 | -4.718 | 4.289 | 1.834 | 4.667 | 13.711 | 9.089 | 3.260 |
| Tax | 96 | 161 | 1.362 | -286 | -705 | 1.072 | 31 | 772 | 4.733 | 2.096 | 1.104 |
| Net profit | -1.373 | 1.717 | 4.686 | -1.557 | -4.014 | 3.216 | 1.803 | 3.895 | 8.978 | 6.993 | 2.156 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.568 | 5.021 | 10.226 | 11.021 | 9.018 | 10.343 | 15.895 | 13.986 | 27.019 | 18.070 | 11.599 |
| Equity | 665 | 2.382 | 5.318 | 3.708 | -358 | 2.858 | 4.661 | 8.556 | 17.534 | 14.527 | 9.683 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 28 | 107 | 0 | 0 | 0 | 0 |
| Short-term debt | 583 | 2.410 | 4.751 | 7.313 | 9.376 | 7.457 | 11.128 | 5.430 | 9.485 | 3.501 | 1.871 |
| Total debt | 583 | 2.410 | 4.751 | 7.313 | 9.376 | 7.485 | 11.234 | 5.430 | 9.485 | 3.501 | 1.871 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LF Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FORCHHAMMER HOLDING ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Lukas Forchhammer | Management | 0 companies |
| Kasper Færk | Board of Directors | 0 companies |
| Lasse Siegismund | Board of Directors | 0 companies |