| Revenue | DKK 11,6M | +2979% |
| EBITDA | DKK 6,6M | +3347% |
| Net profit | DKK 2,7M | +846% |
| Total assets | DKK 17,3M | +0% |
| Equity | DKK 2,5M | +1179% |
| Employees | 25 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.498 | 4.253 | 1.245 | -3 | 749 | 2.387 | 377 | 11.623 |
| Staff expenses | -1.129 | -4.154 | -1.400 | -303 | -439 | -1.072 | -186 | -4.906 |
| EBITDA | 368 | 99 | -336 | -365 | 311 | 1.314 | 192 | 6.609 |
| Depreciation & amort. | -135 | -559 | -3 | -4 | -170 | -0 | -150 | -1.800 |
| EBIT | 233 | -460 | -339 | -369 | 141 | 1.314 | 42 | 4.809 |
| Net financials | -57 | -270 | -23 | -4 | -46 | -16 | -405 | -1.385 |
| Profit before tax | 176 | -730 | -362 | -374 | 94 | 1.298 | -364 | 3.424 |
| Tax | 42 | -114 | -122 | 189 | -250 | 274 | -0 | 711 |
| Net profit | 135 | -616 | -240 | -562 | 344 | 1.024 | -364 | 2.712 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 6.244 | 5.379 | 841 | 407 | 4.393 | 1.117 | 17.271 | 17.252 |
| Equity | 185 | -432 | -672 | -1.234 | -890 | 134 | -230 | 2.482 |
| Long-term debt | 3.050 | 2.616 | 0 | 1.310 | 4.741 | 230 | 8.232 | 6.049 |
| Short-term debt | 2.967 | 3.195 | 1.512 | 332 | 542 | 554 | 9.269 | 8.035 |
| Total debt | 6.017 | 5.811 | 1.512 | 1.642 | 5.283 | 784 | 17.501 | 14.084 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LF Management | Management | 2023 | — | — |
JL Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JLP Holding ApS af 2017 | Company | 50.0% | 50.0% | 2023 |
F-E. Holding ApS | Company | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Fermi-Erichsen | Management | 0 companies |
| Johnny Lykkegaard Poulsen | Management | 0 companies |