| Revenue | DKK 10,1M | -26% |
| EBITDA | DKK 1,9M | -40% |
| Net profit | DKK 586K | -30% |
| Total assets | DKK 88,1M | +13% |
| Equity | DKK 44,4M | +1% |
| Employees | 24 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Revenue | 46.115 | 20.753 | 16.669 | 13.638 | 10.075 |
| Staff expenses | -17.056 | -17.102 | -13.287 | -10.472 | -8.184 |
| EBITDA | 29.059 | 3.651 | 3.382 | 3.166 | 1.891 |
| Depreciation & amort. | -1.337 | -2.074 | -3.482 | -1.510 | -1.279 |
| EBIT | 27.722 | 1.577 | -100 | 1.656 | 612 |
| Net financials | 426 | 248 | -486 | -18 | 245 |
| Profit before tax | 28.149 | 1.825 | -586 | 1.638 | 856 |
| Tax | 6.731 | 385 | 93 | 799 | 270 |
| Net profit | 21.418 | 1.440 | -679 | 839 | 586 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Total assets | 91.756 | 76.983 | 76.877 | 77.684 | 88.121 |
| Equity | 67.234 | 43.674 | 42.995 | 43.834 | 44.420 |
| Long-term debt | -401 | -350 | -87 | -144 | 153 |
| Short-term debt | 24.121 | 32.959 | 33.796 | 33.706 | 43.367 |
| Total debt | 24.121 | 32.959 | 33.796 | 33.706 | 43.520 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
LF Chief Executive Officer | Chief Executive Officer | 2016 – 2020 |
SE Management | Management | 1975 – 2007 |
HR Management | Management | 2007 – 2008 |
PF Management | Management | 2010 – 2016 |
SK Management | Management | 2008 – 2008 |
Pv Management | Management | 2008 – 2010 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Chairman | 2010 – 2016 | |
| Board of Directors | 2010 – 2020 | |
| Chairman | 2016 – 2020 | |
| Board of Directors | 2007 – 2008 | |
| Board of Directors | 2007 – 2009 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Fossum Bladt | Chief Executive Officer | 0 companies |
| Søren Einer Fehrn | Management | 0 companies |
| Henrik Rindom Jeppesen | Management | 0 companies |
| Pia Føns Sørensen | Management | 0 companies |
| Søren Kofoed Ibsen | Management | 0 companies |
| Peter von der Hude | Management | 0 companies |
| Henrik Busch | Chairman | 0 companies |
| Jesper Steen Tastesen | Board of Directors | 0 companies |
| Jens Heimburger | Chairman | 0 companies |
| Kristian Kolding | Board of Directors | 0 companies |
| Finn Poulsen | Board of Directors | 0 companies |