| Revenue | DKK 2,6M | +45% |
| EBITDA | DKK 889K | +3326% |
| Net profit | DKK 562K | +465% |
| Total assets | DKK 2,2M | +12% |
| Equity | DKK 954K | +144% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.303 | 2.765 | 3.346 | 3.462 | 3.941 | 4.353 | 3.712 | 5.201 | 4.189 | 1.436 | 3.514 | 2.594 | 1.763 | 2.566 |
| Staff expenses | -2.460 | -2.448 | -2.583 | -2.477 | -2.861 | -3.325 | -3.195 | -3.435 | -3.407 | -1.178 | -2.475 | -2.174 | -1.738 | -1.677 |
| EBITDA | 842 | 318 | 763 | 985 | 1.079 | 1.029 | 518 | 1.766 | 4.622 | 258 | 1.039 | 420 | 26 | 889 |
| Depreciation & amort. | -233 | -229 | -139 | -219 | -213 | -211 | -189 | -91 | 1.920 | -74 | -193 | -207 | -195 | -209 |
| EBIT | 609 | 88 | 624 | 767 | 867 | 818 | 329 | 1.675 | 2.702 | 184 | 846 | 214 | -169 | 680 |
| Net financials | -38 | -93 | -86 | -55 | -76 | -3 | -31 | -22 | -54 | -15 | -35 | -23 | -29 | -17 |
| Profit before tax | 571 | -4 | 538 | 712 | 791 | 815 | 298 | 1.653 | 2.649 | 169 | 811 | 190 | -198 | 663 |
| Tax | 145 | -0 | 99 | 171 | 177 | 183 | 67 | 368 | 483 | 38 | 180 | 42 | -44 | 101 |
| Net profit | 426 | -4 | 439 | 541 | 614 | 632 | 231 | 1.285 | 2.166 | 132 | 631 | 149 | -154 | 562 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.555 | 3.138 | 3.594 | 3.390 | 3.100 | 2.717 | 2.504 | 3.615 | 4.120 | 3.284 | 2.503 | 1.708 | 1.928 | 2.161 |
| Equity | 1.926 | 496 | 935 | 1.037 | 1.110 | 1.132 | 731 | 1.785 | 2.666 | 266 | 897 | 545 | 392 | 954 |
| Long-term debt | 517 | 1.230 | 1.158 | 960 | 462 | 190 | 80 | 346 | 945 | 212 | 188 | 195 | 0 | 0 |
| Short-term debt | 820 | 1.212 | 1.248 | 1.143 | 1.286 | 1.159 | 1.471 | 1.250 | 510 | 2.783 | 1.393 | 953 | 1.519 | 1.195 |
| Total debt | 1.337 | 2.441 | 2.406 | 2.103 | 1.749 | 1.350 | 1.551 | 1.596 | 1.454 | 2.995 | 1.581 | 1.147 | 1.519 | 1.195 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FL Management | Management | 2020 | — | — |
JB Founder | Founder | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lilleriis Holding ApS | Company | 100.0% | 100.0% | 2020 |
NLV INVEST ApS | Company | 50.0% | 50.0% | 2016 |
J.THORUP HOLDING ApS | Company | 50.0% | 50.0% | 2016 |
| Individual | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Freddy Lilleris Jensen | Management | 0 companies |
| Jan Bo Thorup | Founder | 0 companies |