| Revenue | DKK 742K | +115% |
| EBITDA | DKK -124K | -867% |
| Net profit | DKK -2,1M | -63% |
| Total assets | DKK 3,7M | -6% |
| Equity | DKK -4,3M | -94% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.410 | 139 | 1.863 | 346 | 742 |
| Staff expenses | -163 | -162 | -466 | -359 | -444 |
| EBITDA | 1.246 | -24 | 1.396 | -13 | -124 |
| Depreciation & amort. | -1.023 | -1.041 | -1.733 | -1.903 | -1.751 |
| EBIT | 224 | -1.064 | -337 | -1.916 | -1.875 |
| Net financials | -1.135 | -88 | -108 | -148 | -216 |
| Profit before tax | -911 | -1.153 | -444 | -2.063 | -2.091 |
| Tax | -176 | -0 | -0 | -781 | -0 |
| Net profit | -736 | -1.153 | -444 | -1.282 | -2.091 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 6.034 | 5.716 | 6.859 | 3.959 | 3.721 |
| Equity | 662 | -491 | -935 | -2.217 | -4.309 |
| Long-term debt | 4.107 | 2.882 | 6.122 | 5.853 | 7.909 |
| Short-term debt | 483 | 2.543 | 891 | 323 | 121 |
| Total debt | 4.591 | 5.425 | 7.012 | 6.176 | 8.030 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
LF Management | Management | 2017 – 2026 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2017 | |
| Company | 25–33.32% | 25–33.32% | 2021 | |
| Company | 5–9.99% | 5–9.99% | 2020 | |
| Company | 5–9.99% | 5–9.99% | 2017 | |
| Individual | 5–9.99% | 5–9.99% | 2017 | |
| Individual | 5–9.99% | 5–9.99% | 2017 | |
| Individual | 5–9.99% | 5–9.99% | 2017 | |
| Company | 5–9.99% | 5–9.99% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Forsberg | Management | 0 companies |