| Revenue | DKK -35K | -95% |
| EBITDA | DKK -35K | +95% |
| Net profit | DKK -32K | +94% |
| Total assets | DKK 348K | -64% |
| Equity | DKK 232K | -12% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.249 | 4.819 | 3.812 | 3.548 | 3.683 | 892 | -501 | -736 | -35 |
| Staff expenses | -4.286 | -4.315 | -3.205 | -2.680 | -2.901 | -5 | -37 | -4 | -0 |
| EBITDA | 962 | 504 | 607 | 868 | 783 | 896 | -596 | -732 | -35 |
| Depreciation & amort. | 180 | -177 | -158 | -115 | -119 | -17 | -0 | -0 | -0 |
| EBIT | 782 | 328 | 449 | 753 | 663 | 880 | -596 | -732 | -35 |
| Net financials | 67 | 41 | 51 | -16 | -17 | 52 | 47 | 4 | -6 |
| Profit before tax | 850 | 369 | 500 | 736 | 646 | 932 | -549 | -728 | -41 |
| Tax | 213 | 86 | 124 | 182 | 142 | 205 | -115 | -160 | -9 |
| Net profit | 637 | 283 | 376 | 555 | 504 | 727 | -435 | -567 | -32 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.504 | 3.719 | 3.141 | 3.925 | 4.367 | 3.296 | 2.410 | 970 | 348 |
| Equity | 1.803 | 2.086 | 2.281 | 2.636 | 2.640 | 2.867 | 1.932 | 264 | 232 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.634 | 1.584 | 822 | 1.246 | 1.687 | 337 | 139 | 35 | 116 |
| Total debt | 1.634 | 1.584 | 822 | 1.246 | 1.687 | 337 | 139 | 35 | 116 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TD Management | Management | 2001 | — | — |
LE Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LARSEN HOLDING BROVST ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Thorkild Dahl Jespersen | Management | 0 companies |
| Lars Ejnar Als Larsen | Management | 0 companies |
| Torben Berg Andersen | Board of Directors | 0 companies |
| Brian Rodahl Thisted | Board of Directors | 0 companies |