| Revenue | DKK 14,6M | +38% |
| EBITDA | DKK 8,5M | +72% |
| Net profit | DKK 6,4M | +74% |
| Total assets | DKK 18,6M | +28% |
| Equity | DKK 9,4M | +65% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.592 | 4.036 | 4.119 | 5.464 | 5.514 | 6.751 | 12.380 | 11.107 | 7.874 | 7.846 | 8.430 | 8.280 | 10.623 | 14.622 |
| Staff expenses | -3.806 | -3.331 | -2.741 | -2.656 | -2.848 | -2.737 | -3.455 | -3.945 | -3.530 | -3.616 | -3.305 | -5.413 | -5.702 | -5.966 |
| EBITDA | 1.787 | 705 | 1.378 | 2.808 | 2.666 | 4.014 | 8.925 | 7.162 | 4.343 | 4.230 | 5.125 | 2.755 | 4.922 | 8.476 |
| Depreciation & amort. | -119 | -92 | -89 | -98 | -121 | -195 | -125 | -102 | -94 | -184 | -196 | -190 | -185 | -165 |
| EBIT | 1.667 | 612 | 1.288 | 2.710 | 2.545 | 3.819 | 8.800 | 7.060 | 4.249 | 4.046 | 4.929 | 2.565 | 4.737 | 8.311 |
| Net financials | -45 | -42 | -39 | -79 | -24 | -23 | -28 | -57 | -52 | -45 | -20 | -16 | 16 | 33 |
| Profit before tax | 1.623 | 571 | 1.249 | 2.631 | 2.521 | 3.796 | 8.772 | 7.004 | 4.196 | 4.001 | 4.909 | 2.549 | 4.752 | 8.345 |
| Tax | 423 | 109 | 315 | 558 | 571 | 848 | 1.944 | 1.554 | 939 | 894 | 1.092 | 575 | 1.057 | 1.927 |
| Net profit | 1.200 | 462 | 935 | 2.073 | 1.950 | 2.948 | 6.829 | 5.449 | 3.257 | 3.106 | 3.816 | 1.974 | 3.696 | 6.417 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.312 | 6.169 | 6.122 | 6.964 | 7.799 | 9.237 | 17.324 | 13.888 | 12.155 | 12.635 | 12.841 | 13.117 | 14.600 | 18.644 |
| Equity | 3.938 | 3.200 | 2.935 | 4.074 | 3.952 | 4.949 | 8.829 | 7.451 | 5.258 | 5.421 | 6.131 | 5.975 | 5.696 | 9.400 |
| Long-term debt | 686 | 667 | 646 | 659 | 629 | 598 | 568 | 536 | 656 | 181 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.361 | 1.194 | 1.796 | 1.122 | 1.822 | 1.929 | 4.827 | 1.881 | 1.872 | 2.836 | 2.107 | 2.060 | 2.761 | 9.034 |
| Total debt | 2.047 | 1.861 | 2.442 | 1.781 | 2.450 | 2.527 | 5.395 | 2.417 | 2.528 | 3.017 | 2.107 | 2.060 | 2.761 | 9.034 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LA Founder | Founder | 1991 | — | — |
LF Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SARLAC HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
KØHLER HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Arne Madsen | Founder | 0 companies |
| Lars Frederiksen | Management | 0 companies |
| Lise Villefrance Nielsen | Board of Directors | 0 companies |
| Helje Sørensen | Board of Directors | 0 companies |
| Anders Køhler-Johansen | Board of Directors | 0 companies |