| Revenue | DKK 11,8M | +16% |
| EBITDA | DKK 440K | +144% |
| Net profit | DKK 146K | +399% |
| Total assets | DKK 9,1M | +3% |
| Equity | DKK 2,6M | +6% |
| Employees | 23 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.788 | 6.024 | 6.863 | 7.123 | 8.438 | 7.759 | 8.496 | 9.399 | 9.302 | 9.366 | 9.951 | 10.186 | 11.816 |
| Staff expenses | -6.284 | -5.953 | -6.331 | -7.010 | -8.230 | -7.721 | -7.830 | -8.504 | -8.824 | -8.864 | -8.778 | -10.005 | -11.377 |
| EBITDA | 504 | 71 | 532 | 113 | 207 | 38 | 666 | 895 | 478 | 501 | 1.173 | 180 | 440 |
| Depreciation & amort. | 364 | -252 | -256 | -206 | -353 | -368 | -399 | -457 | -292 | -334 | -322 | -200 | -214 |
| EBIT | 140 | -181 | 276 | -92 | -146 | -330 | 267 | 437 | 185 | 167 | 851 | -20 | 226 |
| Net financials | 194 | 261 | -11 | -285 | -114 | -99 | -23 | 65 | 88 | 46 | -12 | -35 | -33 |
| Profit before tax | 334 | 135 | 265 | -377 | -259 | -429 | 244 | 502 | 273 | 213 | 838 | -55 | 193 |
| Tax | 49 | 28 | 93 | -1 | -55 | -91 | 60 | 116 | 63 | 55 | 189 | -6 | 46 |
| Net profit | 286 | 108 | 172 | -376 | -204 | -337 | 184 | 386 | 210 | 158 | 649 | -49 | 146 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.149 | 6.089 | 7.733 | 5.172 | 7.662 | 6.901 | 6.794 | 6.690 | 8.361 | 8.540 | 8.691 | 8.768 | 9.059 |
| Equity | 1.574 | 1.682 | 1.854 | 1.477 | 1.234 | 897 | 1.081 | 1.467 | 1.677 | 1.835 | 2.485 | 2.436 | 2.582 |
| Long-term debt | 250 | 100 | 0 | 0 | 182 | 35 | 0 | 277 | 829 | 618 | 640 | 663 | 683 |
| Short-term debt | 5.317 | 4.267 | 5.850 | 3.677 | 6.246 | 5.968 | 5.712 | 4.946 | 5.854 | 6.086 | 5.566 | 5.670 | 5.794 |
| Total debt | 5.567 | 4.367 | 5.850 | 3.677 | 6.428 | 6.003 | 5.712 | 5.223 | 6.683 | 6.704 | 6.206 | 6.332 | 6.477 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LF Management | Management | 2001 | — | — |
RJ | Audit | 1996 | — | — |
JF Management | Management | 1981 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lars Falk Holding ApS | Company | 66.7% | 66.7% | 2024 |
FalkJørgensen ApS | Company | 20.0% | 20.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Falk | Management | 0 companies |
| REVISIONSFIRMAET JENS FINNE | Audit | 0 companies |
| Jørgen Falk | Management | 0 companies |