| Revenue | DKK 776K | +43% |
| EBITDA | DKK 621K | +56% |
| Net profit | DKK -11K | +98% |
| Total assets | DKK 12,5M | -8% |
| Equity | DKK 7,6M | +0% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 672 | 722 | 753 | 543 | 776 |
| Staff expenses | -160 | -140 | -140 | -145 | -155 |
| EBITDA | 512 | 582 | 613 | 399 | 621 |
| Depreciation & amort. | -160 | -199 | -201 | -200 | -195 |
| EBIT | 352 | 383 | 413 | 199 | 426 |
| Net financials | -329 | -353 | -654 | -783 | -398 |
| Profit before tax | 23 | 30 | -242 | -584 | 28 |
| Tax | 32 | 36 | -23 | -99 | 39 |
| Net profit | -9 | -6 | -219 | -485 | -11 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 13.402 | 13.209 | 12.890 | 13.603 | 12.520 |
| Equity | 2.986 | 2.980 | 2.762 | 7.640 | 7.630 |
| Long-term debt | 9.991 | 9.811 | 9.642 | 5.610 | 3.475 |
| Short-term debt | 425 | 418 | 486 | 353 | 1.415 |
| Total debt | 10.416 | 10.229 | 10.128 | 5.963 | 4.890 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
LF Management | Management | 2019 |
| Former (1) | ||
KV Management | Management | 2019 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2019 | |
| Chairman | 2023 | |
| Former (3) | ||
| Board of Directors | 2019 – 2020 | |
| Chairman | 2019 – 2022 | |
| Board of Directors | 2019 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2024 | |
| Company | 10–14.99% | 10–14.99% | 2024 | |
| Company | 5–9.99% | 5–9.99% | 2019 | |
| Company | 5–9.99% | 5–9.99% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Kelvin Valeur Thelin | Management | 0 companies |
| Lars Frausing Basse | Management | 0 companies |
| Henrik Brusgaard | Board of Directors | 0 companies |
| Peter Michael Højgrav-Huus | Board of Directors | 0 companies |
| Jakob Schiøtt | Chairman | 0 companies |
| Per Bjørnsholm | Chairman | 0 companies |
| Henrik Middelbo Andersen | Board of Directors | 0 companies |