| Revenue | DKK 3M | +26% |
| EBITDA | DKK 1,6M | +34% |
| Net profit | DKK 1,3M | +32% |
| Total assets | DKK 3,2M | +68% |
| Equity | DKK 2,4M | +65% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.065 | 107 | 1.049 | 1.098 | 693 | 746 | 720 | 324 | 1.204 | 973 | 1.807 | 598 | 2.381 | 2.993 |
| Staff expenses | -1.058 | -590 | -668 | -778 | -599 | -481 | -558 | -575 | -764 | -835 | -1.009 | -1.127 | -1.149 | -1.348 |
| EBITDA | 120 | -483 | 381 | 320 | 94 | 265 | 162 | -251 | 440 | 138 | 798 | -528 | 1.232 | 1.646 |
| Depreciation & amort. | -64 | -28 | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 57 | -511 | 374 | 320 | 94 | 265 | 162 | -251 | 440 | 138 | 798 | -528 | 1.232 | 1.646 |
| Net financials | -158 | -136 | -143 | -94 | -82 | -66 | -70 | -59 | -79 | -82 | -29 | 6 | -11 | -30 |
| Profit before tax | 215 | -646 | 232 | 226 | 12 | 199 | 92 | -310 | 361 | 56 | 769 | -523 | 1.220 | 1.616 |
| Tax | 52 | -0 | -0 | -34 | 4 | 45 | 22 | -61 | 83 | 14 | 173 | -111 | 269 | 359 |
| Net profit | 163 | -646 | 232 | 260 | 8 | 154 | 70 | -250 | 278 | 42 | 597 | -412 | 951 | 1.256 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 1.763 | 1.479 | 1.553 | 1.539 | 1.691 | 1.718 | 1.289 | 1.584 | 1.623 | 1.925 | 2.367 | 1.915 | 3.215 |
| Equity | — | -451 | -220 | 40 | 48 | 202 | 272 | 22 | 301 | 343 | 940 | 528 | 1.479 | 2.436 |
| Long-term debt | 0 | 276 | 208 | 42 | 0 | 0 | 0 | 0 | 0 | 0 | 133 | 0 | 114 | 402 |
| Short-term debt | 0 | 1.939 | 1.491 | 1.471 | 1.490 | 1.489 | 1.446 | 1.266 | 1.283 | 1.279 | 813 | 1.839 | 264 | 374 |
| Total debt | 0 | 2.214 | 1.699 | 1.513 | 1.490 | 1.489 | 1.446 | 1.266 | 1.283 | 1.279 | 946 | 1.839 | 378 | 777 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LP Management | Management | 2001 | — | — |
LN Management | Management | 2001 | — | — |
LN Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2014 | |
THOMAS R OLSEN HOLDING ApS | Company | 33.3% | 33.3% | 2014 |
| Individual | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Primholdt | Management | 0 companies |
| Lars Norgren Kopp | Management | 0 companies |
| Laurits Nielsen | Management | 0 companies |