| Revenue | DKK 365K | -169% |
| EBITDA | DKK 365K | +169% |
| Net profit | DKK 4,6M | +452% |
| Total assets | DKK 10,6M | +50% |
| Equity | DKK 9,7M | +47% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -12 | -10 | -7 | -7 | -20 | -82 | -530 | 365 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -12 | -10 | -7 | -7 | -20 | -82 | -530 | 365 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -12 | -10 | -7 | -7 | -20 | -82 | -530 | 365 |
| Net financials | 2.176 | 981 | 2.234 | 2.911 | -2.790 | 1.621 | 1.371 | 4.272 |
| Profit before tax | 2.164 | 972 | 2.227 | 2.903 | -2.810 | 1.539 | 842 | 4.638 |
| Tax | -1 | -2 | -2 | -2 | -6 | -17 | 6 | 27 |
| Net profit | 2.165 | 974 | 2.229 | 2.905 | -2.805 | 1.556 | 836 | 4.610 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 12.686 | 12.869 | 14.303 | 16.015 | 4.185 | 6.156 | 7.037 | 10.587 |
| Equity | 12.673 | 12.847 | 14.276 | 15.981 | 4.177 | 5.732 | 6.568 | 9.679 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 12 | 22 | 27 | 34 | 9 | 423 | 469 | 908 |
| Total debt | 12 | 22 | 27 | 34 | 9 | 423 | 469 | 908 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LF Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
XML AF 03.04.2002 HOLDING ApS | Company | 50.0% | 50.0% | 2022 |
KORNBEK HOLDING ApS | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Funk Kornbek | Management | 0 companies |
| Søren Glavind Bo | Board of Directors | 0 companies |
| Jørgen Lægaard | Chairman | 0 companies |
| Rasmus Gorm Pedersen | Board of Directors | 0 companies |
| Bjarne Aarup Andersen | Board of Directors | 0 companies |
| Claus Nielsen | Board of Directors | 0 companies |