| Revenue | DKK 8,2M | +11% |
| EBITDA | DKK 2,4M | -16% |
| Net profit | DKK 1,8M | +131% |
| Total assets | DKK 30,1M | +3% |
| Equity | DKK 11,6M | +16% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.204 | 3.013 | 3.951 | 4.110 | 4.595 | 7.020 | 8.003 | 8.993 | 8.583 | 8.159 | 8.150 | 7.340 | 8.166 |
| Staff expenses | -1.555 | -1.965 | -1.840 | -2.559 | -3.210 | -4.409 | -4.549 | -4.842 | -4.685 | -4.222 | -4.111 | -4.442 | -5.721 |
| EBITDA | 600 | 1.022 | 2.111 | 1.499 | 1.386 | 2.611 | 3.454 | 4.151 | 3.855 | 3.915 | 3.955 | 2.846 | 2.396 |
| Depreciation & amort. | -284 | -325 | -423 | -605 | -495 | -924 | -965 | -1.091 | -1.134 | -1.001 | -1.320 | -1.420 | -1.344 |
| EBIT | 315 | 697 | 1.688 | 894 | 891 | 1.687 | 2.489 | 3.060 | 2.720 | 2.914 | 2.635 | 1.425 | 1.052 |
| Net financials | -32 | -71 | -14 | -36 | -113 | -116 | -362 | -846 | -316 | -280 | -339 | -337 | 1.279 |
| Profit before tax | 283 | 626 | 1.674 | 858 | 778 | 1.571 | 2.127 | 2.214 | 2.404 | 2.634 | 2.297 | 1.088 | 2.331 |
| Tax | 80 | 145 | 405 | 128 | 207 | 345 | 477 | 443 | 594 | 896 | 453 | 306 | 525 |
| Net profit | 203 | 481 | 1.269 | 730 | 571 | 1.226 | 1.651 | 1.771 | 1.811 | 1.738 | 1.844 | 782 | 1.805 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.398 | 2.817 | 5.119 | 4.275 | 5.300 | 6.200 | 19.883 | 20.046 | 23.600 | 27.513 | 28.507 | 29.241 | 30.074 |
| Equity | 881 | 712 | 1.501 | 1.031 | 902 | 1.628 | 3.079 | 4.649 | 6.260 | 7.798 | 9.442 | 10.024 | 11.629 |
| Long-term debt | 446 | 361 | 276 | 0 | 0 | 0 | 7.804 | 8.081 | 9.562 | 12.586 | 12.447 | 12.155 | 10.230 |
| Short-term debt | 1.983 | 1.671 | 3.272 | 3.223 | 4.274 | 4.441 | 8.866 | 7.222 | 7.575 | 6.627 | 6.216 | 6.646 | 7.762 |
| Total debt | 2.429 | 2.031 | 3.549 | 3.223 | 4.274 | 4.441 | 16.670 | 15.303 | 17.137 | 19.214 | 18.662 | 18.801 | 17.993 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BV Management | Management | 2019 | — | — |
JL Founder | Founder | 1995 | — | — |
AØ Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LYKKESMINDE HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Birgit Vestergaard Frantsen | Management | 0 companies |
| Jørgen Larsen | Founder | 0 companies |
| Alex Østergaard Frantsen | Management | 0 companies |