| Revenue | DKK 3,3M | +35% |
| EBITDA | DKK 595K | +220% |
| Net profit | DKK 290K | +157% |
| Total assets | DKK 3,4M | +12% |
| Equity | DKK 1,3M | +28% |
| Employees | 5 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 1.088 | 1.981 | 2.791 | 5.189 | 3.715 | 2.463 | 3.328 |
| Staff expenses | -967 | -1.778 | -2.097 | -3.025 | -3.195 | -2.957 | -2.733 |
| EBITDA | 121 | 203 | 694 | 2.165 | 493 | -494 | 595 |
| Depreciation & amort. | -8 | -118 | -88 | -69 | -85 | -141 | -129 |
| EBIT | 113 | 85 | 606 | 2.096 | 408 | -635 | 466 |
| Net financials | -1 | -3 | 10 | -8 | -8 | -29 | -86 |
| Profit before tax | 112 | 82 | 617 | 2.088 | 399 | -664 | 380 |
| Tax | 25 | 23 | 138 | 460 | 93 | -155 | 90 |
| Net profit | 86 | 58 | 479 | 1.628 | 307 | -509 | 290 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 2.324 | 2.504 | 3.905 | 4.263 | 4.468 | 3.061 | 3.442 |
| Equity | 136 | 195 | 674 | 2.022 | 1.528 | 1.020 | 1.309 |
| Long-term debt | 0 | 30 | 48 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.169 | 2.260 | 3.175 | 2.219 | 2.922 | 2.041 | 2.132 |
| Total debt | 2.169 | 2.290 | 3.223 | 2.219 | 2.922 | 2.041 | 2.132 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LF Management | Management | 2025 | — | — |
KF Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Solheim Holding ApS | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Lasse Fisker Solheim | Management | 0 companies |
| Kenneth Fisker Jensen | Management | 0 companies |
| Stig Carlsson | Board of Directors | 0 companies |
| Emil Henrick Broberg | Board of Directors | 0 companies |