| Revenue | DKK 3M | +24% |
| EBITDA | DKK 591K | -8% |
| Net profit | DKK 124K | -32% |
| Total assets | DKK 4,8M | -23% |
| Equity | DKK 694K | +22% |
| Employees | 13 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 184 | 270 | 542 | 1.049 | 1.195 | 2.673 | 2.378 | 2.952 |
| Staff expenses | -2 | -212 | -503 | -988 | -1.092 | -1.616 | -1.736 | -2.361 |
| EBITDA | 182 | 58 | 39 | 29 | 34 | 949 | 643 | 591 |
| Depreciation & amort. | -12 | -37 | -49 | -97 | -181 | -214 | -253 | -252 |
| EBIT | 169 | 21 | -11 | -68 | -146 | 736 | 390 | 339 |
| Net financials | -10 | -6 | -20 | -69 | -58 | -92 | -141 | -175 |
| Profit before tax | 159 | 15 | -31 | -137 | -204 | 644 | 249 | 163 |
| Tax | 35 | 4 | -6 | -30 | -44 | 148 | 66 | 40 |
| Net profit | 124 | 11 | -25 | -108 | -160 | 495 | 183 | 124 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 587 | 410 | 635 | 1.906 | 2.099 | 10.370 | 6.283 | 4.836 |
| Equity | 174 | 185 | 160 | 52 | -108 | 387 | 570 | 694 |
| Long-term debt | 0 | 0 | 0 | 178 | 142 | 105 | 327 | 257 |
| Short-term debt | 406 | 214 | 469 | 1.675 | 2.065 | 9.878 | 5.386 | 3.886 |
| Total debt | 406 | 214 | 469 | 1.854 | 2.207 | 9.983 | 5.713 | 4.143 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LF Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frello Holding ApS | Company | 50.0% | 50.0% | 2018 |
Nordentoft Holding ApS | Company | 33.3% | 33.3% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Frello | Chief Executive Officer | 0 companies |
| Anja Egede Mikkelsen | Board of Directors | 0 companies |
| Sisse Fisker Mogensen | Board of Directors | 0 companies |
| Line Gordon Errebo | Board of Directors | 0 companies |
| Christian Hingelberg Hangaard | Chairman | 0 companies |
| Michael Stenderup | Board of Directors | 0 companies |