| Revenue | DKK 2,8M | +7% |
| EBITDA | DKK 408K | -11% |
| Net profit | DKK -126K | +17% |
| Total assets | DKK 12,4M | +1% |
| Equity | DKK 396K | -24% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.658 | 2.719 | 2.488 | 2.763 | 2.612 | 2.674 | 2.262 | 2.509 | 3.424 | 3.456 | 2.858 | 1.777 | 2.597 | 2.787 |
| Staff expenses | -1.863 | -1.930 | -1.982 | -2.042 | -2.019 | -1.804 | -1.950 | -1.701 | -2.056 | -1.872 | -2.120 | -2.106 | -2.139 | -2.379 |
| EBITDA | 795 | 789 | 506 | 721 | 592 | 869 | 311 | 808 | 1.368 | 1.584 | 738 | -328 | 458 | 408 |
| Depreciation & amort. | 17 | 26 | 26 | 43 | 43 | -23 | -0 | -0 | -0 | -0 | -0 | -15 | -60 | -60 |
| EBIT | 778 | 764 | 481 | 679 | 550 | 846 | 311 | 808 | 1.368 | 1.584 | 738 | -343 | 398 | 348 |
| Net financials | -375 | -353 | -342 | -295 | -278 | -234 | -255 | -281 | -249 | -174 | -321 | -465 | -592 | -508 |
| Profit before tax | 403 | 411 | 138 | 383 | 271 | 612 | 56 | 527 | 1.119 | 1.411 | 417 | -809 | -194 | -160 |
| Tax | 101 | 105 | 34 | 91 | 63 | 135 | 12 | 119 | 248 | 313 | 92 | -164 | -43 | -34 |
| Net profit | 302 | 306 | 104 | 292 | 208 | 478 | 44 | 409 | 871 | 1.097 | 325 | -645 | -151 | -126 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.107 | 8.358 | 8.411 | 8.233 | 8.748 | 8.815 | 9.037 | 9.437 | 9.270 | 9.663 | 12.315 | 11.778 | 12.353 | 12.439 |
| Equity | 2.333 | 2.640 | 2.744 | 3.036 | 2.708 | 2.978 | 2.544 | 2.952 | 3.371 | 3.597 | 2.825 | 673 | 522 | 396 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 135 | 137 | 140 | 4.200 | 3.900 | 3.600 |
| Short-term debt | 5.765 | 5.708 | 5.658 | 5.194 | 6.040 | 5.837 | 6.494 | 6.435 | 5.764 | 5.929 | 9.351 | 6.904 | 7.931 | 8.443 |
| Total debt | 5.765 | 5.708 | 5.658 | 5.194 | 6.040 | 5.837 | 6.494 | 6.484 | 5.899 | 6.066 | 9.490 | 11.104 | 11.831 | 12.043 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Founder | Founder | 2000 | — | — |
LL Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lalipe Holding ApS | Company | 33.3% | 33.3% | 2023 |
ANDERS NIELSEN INVEST ApS | Company | 25.0% | 25.0% | 2023 |
L.H.O. HOLDING ApS | Company | 25.0% | 25.0% | 2023 |
BRASHOLT HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Jørn Leo Steen Brasholt | Founder | 0 companies |
| Lasse Lindberg Pedersen | Management | 0 companies |
| Anders Christian Nielsen | Board of Directors | 0 companies |
| Egon Brasholt | Board of Directors | 0 companies |
| Lars Hermes Olsen | Chairman | 0 companies |
| Magne Brasholt | Chairman | 0 companies |