| Revenue | DKK 458K | -82% |
| EBITDA | DKK -3,3M | +58% |
| Net profit | DKK 65,8M | -12% |
| Total assets | DKK 685,5M | +7% |
| Equity | DKK 655,2M | +6% |
| Employees | 5 | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | 276 | 224 | 496 | 271 | 357 | 391 | 420 | 378 | 363 | 405 | 413 | 2.487 | 458 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3.227 | -2.699 | -3.116 | -2.037 | -5.962 | -9.449 | -11.231 | -12.348 | -12.347 | -12.919 | -0 | -0 | -11.623 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -6.003 | -4.252 | -8.274 | -3.020 | -7.817 | -13.492 | -10.760 | -12.094 | -12.162 | -8.001 | -9.197 | -7.852 | -3.296 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -218 | -556 | -330 | -446 | -499 | -493 | -479 | -465 | -298 | -278 | -301 | -312 | -154 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -6.221 | -4.808 | -8.604 | -3.466 | -8.316 | -13.985 | -11.239 | -12.559 | -12.460 | -8.279 | -9.498 | -8.164 | -3.450 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.774 | 33.969 | 5.708 | -9.478 | 19.846 | -18.727 | 40.561 | -5.440 | 50.638 | -15.275 | 58.198 | 87.251 | 69.991 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 30.553 | 29.161 | -2.896 | -12.944 | 11.530 | -32.712 | 29.322 | -17.999 | 38.178 | -23.554 | 48.700 | 79.087 | 66.541 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 36 | 755 | -1.981 | 671 | 781 | -4.239 | 3.661 | -4.353 | 5.424 | -12.608 | 2.894 | 4.745 | 755 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 30.517 | 28.406 | -915 | -13.615 | 10.749 | -28.473 | 25.661 | -13.646 | 32.754 | -10.946 | 45.806 | 74.342 | 65.786 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 554.349 | 557.492 | 545.370 | 533.447 | 714.583 | 676.093 | 692.998 | 688.781 | 714.246 | 543.892 | 576.525 | 639.006 | 685.549 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 458.620 | 481.284 | 484.824 | 464.809 | 475.883 | 450.945 | 479.225 | 469.523 | 506.135 | 497.640 | 551.410 | 618.446 | 655.155 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.063 | 996 | 775 | 554 | 332 | 111 | 80 | 224 | 75 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59.564 | 75.149 | 59.741 | 68.056 | 238.348 | 225.037 | 213.693 | 219.034 | 208.036 | 46.252 | 25.115 | 20.560 | 30.394 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 95.627 | 76.145 | 60.516 | 68.610 | 238.680 | 225.148 | 213.773 | 219.258 | 208.111 | 46.252 | 25.115 | 20.560 | 30.394 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
PF Management | Management | 1982 | — | — |
LD Management | Management | 2007 | — | — |
PF Management | Management | 2017 | — | — |
JF Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
| Audit | 1982 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1982 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JF HOLDING, AABENRAA ApS | Company | 50.0% | 50.0% | 2007 |
Prvt Kapital ApS | Company | 50.0% | 50.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Martens Clausen | Chief Executive Officer | 0 companies |
| Peter Fogtmann | Management | 0 companies |
| Lars Dybkjær | Management | 0 companies |
| Per Fogtmann | Management | 0 companies |
| Jesper Fogtmann | Chief Executive Officer | 0 companies |
| Reg. revisor, Cand. merc Lauge Rahr | Audit | 0 companies |
| Inga Fogtmann | Board of Directors | 0 companies |
| Jann Birger Frederiksen | Board of Directors | 0 companies |
| Andy Nørregaard Andersen | Board of Directors | 0 companies |
| Henning Baunbæk Dyremose | Board of Directors | 0 companies |
| Lauge Rahr | Board of Directors | 0 companies |
| Preben Fogtmann | Chairman | 0 companies |