| Revenue | DKK 12,6M | +23% |
| EBITDA | DKK 4,6M | +35% |
| Net profit | DKK 3,5M | +36% |
| Total assets | DKK 8,7M | +31% |
| Equity | DKK 4,6M | +29% |
| Employees | 22 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 142 | 52 | 783 | 1.187 | 3.106 | 5.979 | 7.988 | 10.215 | 12.585 |
| Staff expenses | -0 | -1 | -602 | -1.005 | -1.957 | -3.805 | -5.508 | -6.777 | -7.979 |
| EBITDA | 142 | 51 | 181 | 182 | 1.150 | 2.174 | 2.479 | 3.413 | 4.606 |
| Depreciation & amort. | -9 | -3 | -8 | -13 | -18 | -59 | -87 | -79 | -46 |
| EBIT | 133 | 48 | 173 | 170 | 1.132 | 2.115 | 2.393 | 3.334 | 4.560 |
| Net financials | 0 | 0 | 0 | -2 | -7 | -17 | -7 | -0 | 8 |
| Profit before tax | 133 | 48 | 173 | 168 | 1.125 | 2.098 | 2.385 | 3.333 | 4.568 |
| Tax | 29 | 11 | 38 | 38 | 258 | 466 | 526 | 738 | 1.030 |
| Net profit | 103 | 37 | 135 | 130 | 867 | 1.633 | 1.860 | 2.595 | 3.539 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 152 | 140 | 390 | 660 | 2.039 | 3.971 | 5.935 | 6.635 | 8.669 |
| Equity | 113 | 99 | 186 | 208 | 965 | 1.897 | 2.857 | 3.602 | 4.640 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 751 | 1.030 |
| Short-term debt | 39 | 41 | 204 | 452 | 1.073 | 2.039 | 3.047 | 2.273 | 2.999 |
| Total debt | 39 | 41 | 204 | 452 | 1.073 | 2.039 | 3.047 | 3.024 | 4.029 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LF Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Brav Holding ApS | Company | 66.7% | 66.7% | 2019 |
Acoa Holding ApS | Company | 20.0% | 20.0% | 2022 |
OTF Holding ApS | Company | 10.0% | 10.0% | 2024 |
Brav ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Foged Olesen | Management | 0 companies |
| Anne Foged Olesen | Board of Directors | 0 companies |
| Anders Grue Johansen | Board of Directors | 0 companies |
| Søren Storck | Chairman | 0 companies |
| Marianne Harbo Frederiksen | Board of Directors | 0 companies |