| Revenue | DKK 57K | +21% |
| EBITDA | DKK 44K | +39% |
| Net profit | DKK 847K | -74% |
| Total assets | DKK 7,9M | +8% |
| Equity | DKK 7,7M | +12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 465 | -271 | 445 | 1.127 | 6.388 | 635 | 143 | -298 | 102 | 139 | 116 | 47 | 57 |
| Staff expenses | -573 | -532 | -456 | -465 | -497 | -536 | -537 | -556 | -404 | -393 | -146 | -13 | -13 |
| EBITDA | -108 | -804 | -11 | 9.315 | 5.844 | 99 | -395 | -1.405 | -962 | -254 | -321 | 31 | 44 |
| Depreciation & amort. | 613 | 4.291 | 2.285 | -4.327 | 4.385 | -546 | -1.318 | -1.686 | -952 | -2.204 | -41 | -34 | -34 |
| EBIT | -721 | -5.094 | -2.296 | 4.988 | 1.460 | -447 | -1.713 | -3.091 | -1.915 | -2.458 | -362 | -3 | 9 |
| Net financials | -9.768 | 17.420 | -26.129 | 2.656 | -10.701 | 2.027 | -6.836 | -13.278 | 14.663 | 5.651 | -9.915 | 3.300 | 837 |
| Profit before tax | -10.490 | 12.325 | -28.425 | 7.644 | -9.241 | 1.580 | -8.548 | -16.369 | 12.748 | 3.193 | -10.277 | 3.297 | 847 |
| Tax | -2.546 | 10.782 | -649 | -524 | -197 | -0 | -0 | -0 | 2.500 | -0 | -0 | -0 | -0 |
| Net profit | -7.943 | 1.543 | -27.776 | 8.169 | -9.045 | 1.580 | -8.548 | -16.369 | 10.248 | 3.193 | -10.277 | 3.297 | 847 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 55.961 | 22.463 | 20.746 | 25.462 | 73.212 | 68.787 | 62.580 | 59.568 | 52.471 | 49.356 | 7.247 | 7.318 | 7.888 |
| Equity | 654 | 2.804 | -24.972 | -16.803 | 26.762 | 28.342 | 19.794 | 3.425 | 13.673 | 16.866 | 6.589 | 6.886 | 7.733 |
| Long-term debt | 306 | 286 | 266 | 246 | 226 | 206 | 0 | 0 | 35.294 | 0 | 0 | 0 | 0 |
| Short-term debt | 55.001 | 19.372 | 45.452 | 42.019 | 46.224 | 40.239 | 42.786 | 56.144 | 3.504 | 32.489 | 658 | 432 | 155 |
| Total debt | 55.307 | 19.659 | 45.718 | 42.265 | 46.450 | 40.445 | 42.786 | 56.144 | 38.798 | 32.489 | 658 | 432 | 155 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Unofficial title | Unofficial title | 2026 | — | — |
KL Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 | |
FRODE LARSEN HOLDING HIRTSHALS ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Henrik Bech | Unofficial title | 0 companies |
| Kristian Larsen | Management | 0 companies |