| Revenue | DKK 499K | +23% |
| EBITDA | DKK 499K | +23% |
| Net profit | DKK 392K | -3% |
| Total assets | DKK 4,7M | +0% |
| Equity | DKK 4,1M | +11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 446 | 154 | 284 | -72 | -22 | 146 | 193 | 203 | -52 | 905 | 166 | 404 | 499 |
| Staff expenses | -929 | -804 | -821 | -97 | -18 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -483 | -649 | -1.659 | -448 | -40 | 146 | 193 | 203 | -52 | 905 | 166 | 404 | 499 |
| Depreciation & amort. | -50 | -0 | -0 | -0 | -0 | -15 | -37 | -37 | -37 | -37 | -5 | -8 | -112 |
| EBIT | -532 | -649 | -1.659 | -448 | -40 | 130 | 156 | 166 | -89 | 868 | 161 | 396 | 387 |
| Net financials | -20 | -100 | -57 | 66 | 56 | 62 | 50 | 49 | 69 | 62 | 86 | 120 | 117 |
| Profit before tax | -553 | -750 | -1.716 | -382 | 17 | 193 | 206 | 215 | -21 | 930 | 247 | 517 | 503 |
| Tax | -138 | -168 | -387 | -90 | 24 | 28 | 45 | 42 | -3 | 205 | 54 | 112 | 112 |
| Net profit | -415 | -582 | -1.329 | -292 | -8 | 165 | 160 | 173 | -18 | 725 | 193 | 404 | 392 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.972 | 4.113 | 2.936 | 2.399 | 2.532 | 2.741 | 3.165 | 2.959 | 2.905 | 4.070 | 4.101 | 4.669 | 4.690 |
| Equity | 134 | -448 | 2.223 | 1.931 | 1.923 | 2.088 | 2.249 | 2.421 | 2.403 | 3.129 | 3.322 | 3.726 | 4.118 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.839 | 4.562 | 713 | 468 | 609 | 652 | 917 | 537 | 502 | 941 | 779 | 933 | 553 |
| Total debt | 2.839 | 4.562 | 713 | 468 | 609 | 652 | 917 | 537 | 502 | 941 | 779 | 933 | 553 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PL Management | Management | 2004 | — | — |
SM Management | Management | 1992 | — | — |
KE Management | Management | 1992 | — | — |
JH Audit | Audit | 1999 | — | — |
CB Management | Management | 1992 | — | — |
ML Management | Management | 2001 | — | — |
TO Audit | Audit | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Larsens Global Invest Aps | Company | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Larsen | Management | 0 companies |
| Søren Madsen | Management | 0 companies |
| Kurt Ejvind Rasmussen | Management | 0 companies |
| Jørn Holm Jensen | Audit | 0 companies |
| Claus Bach Algren | Management | 0 companies |
| Mette Larsen | Management | 0 companies |
| Thomas Ole Hansen | Audit | 0 companies |