| Revenue | DKK 7,2M | +62% |
| EBITDA | DKK 1,3M | +116% |
| Net profit | DKK 885K | +105% |
| Total assets | DKK 5,1M | +35% |
| Equity | DKK 3M | +27% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.603 | 2.938 | 3.945 | 2.970 | 2.954 | 2.514 | 2.174 | 2.737 | 2.861 | 3.330 | 3.457 | 3.528 | 4.432 | 7.178 |
| Staff expenses | -2.188 | -2.364 | -2.758 | -2.750 | -2.522 | -2.131 | -1.949 | -2.072 | -2.277 | -2.503 | -2.773 | -2.745 | -3.825 | -5.863 |
| EBITDA | 382 | 574 | 1.187 | 188 | 432 | 384 | 226 | 665 | 584 | 827 | 684 | 783 | 608 | 1.315 |
| Depreciation & amort. | 158 | -151 | -139 | -112 | -158 | -158 | -128 | -120 | -120 | -137 | -107 | -76 | -117 | -144 |
| EBIT | 224 | 423 | 1.048 | 75 | 275 | 226 | 98 | 544 | 465 | 690 | 576 | 707 | 490 | 1.172 |
| Net financials | -27 | 23 | -12 | -28 | -29 | -30 | -32 | -30 | -12 | 64 | -120 | 54 | 70 | -30 |
| Profit before tax | 197 | 446 | 1.036 | 48 | 246 | 196 | 66 | 515 | 452 | 753 | 456 | 761 | 560 | 1.142 |
| Tax | 65 | 119 | 260 | 12 | 52 | 45 | 18 | 123 | 104 | 168 | 104 | 171 | 128 | 257 |
| Net profit | 131 | 327 | 776 | 36 | 194 | 151 | 49 | 392 | 349 | 585 | 352 | 590 | 432 | 885 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.750 | 2.461 | 3.373 | 2.622 | 2.355 | 2.470 | 2.345 | 2.657 | 3.408 | 3.084 | 2.971 | 3.402 | 3.789 | 5.130 |
| Equity | 1.363 | 930 | 874 | 693 | 742 | 893 | 842 | 1.134 | 1.427 | 1.955 | 1.958 | 2.223 | 2.355 | 2.990 |
| Long-term debt | 903 | 867 | 794 | 755 | 716 | 675 | 633 | 619 | 544 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 394 | 575 | 1.622 | 1.086 | 809 | 810 | 770 | 804 | 1.335 | 1.022 | 898 | 1.043 | 1.303 | 2.001 |
| Total debt | 1.297 | 1.443 | 2.416 | 1.842 | 1.524 | 1.484 | 1.403 | 1.422 | 1.880 | 1.022 | 898 | 1.043 | 1.303 | 2.001 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LU Founder | Founder | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Leo Urth Larsen | Founder | 0 companies |