| Revenue | DKK 9,2M | +25% |
| EBITDA | DKK 821K | +103% |
| Net profit | DKK 381K | +237% |
| Total assets | DKK 5,8M | +8% |
| Equity | DKK 1,9M | +15% |
| Employees | 19 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.332 | 5.862 | 5.247 | 5.554 | 6.257 | 7.508 | 7.945 | 7.089 | 7.953 | 7.927 | 7.744 | 8.347 | 7.374 | 9.235 |
| Staff expenses | -4.839 | -5.608 | -5.030 | -5.212 | -5.891 | -6.929 | -7.397 | -6.519 | -7.193 | -7.155 | -6.920 | -7.600 | -6.970 | -8.401 |
| EBITDA | 493 | 254 | 217 | 342 | 366 | 579 | 548 | 570 | 760 | 772 | 824 | 747 | 404 | 821 |
| Depreciation & amort. | -75 | -36 | -41 | -53 | -103 | -79 | -169 | -160 | -176 | -204 | -219 | -175 | -186 | -212 |
| EBIT | 417 | 218 | 176 | 289 | 263 | 500 | 379 | 409 | 584 | 568 | 605 | 572 | 218 | 608 |
| Net financials | 5 | -1 | 10 | -1 | 3 | 19 | -68 | -98 | -71 | -59 | -53 | -50 | -62 | -115 |
| Profit before tax | 422 | 217 | 186 | 287 | 266 | 519 | 311 | 312 | 513 | 508 | 552 | 522 | 155 | 494 |
| Tax | 112 | 35 | 59 | 71 | 63 | 98 | 100 | 72 | 119 | 118 | 132 | 127 | 43 | 113 |
| Net profit | 311 | 182 | 126 | 216 | 203 | 421 | 212 | 240 | 394 | 390 | 419 | 395 | 113 | 381 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.019 | 2.998 | 2.877 | 3.542 | 3.907 | 4.952 | 5.178 | 5.761 | 6.823 | 6.473 | 5.529 | 5.451 | 5.321 | 5.769 |
| Equity | 962 | 967 | 1.006 | 1.123 | 1.224 | 1.542 | 1.448 | 880 | 1.163 | 1.378 | 1.683 | 1.764 | 1.626 | 1.872 |
| Long-term debt | 448 | 417 | 387 | 356 | 415 | 329 | 1.034 | 1.887 | 2.113 | 1.758 | 1.638 | 1.526 | 1.407 | 1.176 |
| Short-term debt | 1.425 | 1.453 | 1.327 | 1.897 | 2.107 | 2.929 | 2.544 | 2.863 | 3.431 | 3.244 | 2.135 | 2.104 | 2.244 | 2.704 |
| Total debt | 1.872 | 1.870 | 1.714 | 2.253 | 2.522 | 3.258 | 3.578 | 4.750 | 5.544 | 5.002 | 3.773 | 3.630 | 3.652 | 3.880 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Management | Management | 2007 | — | — |
FS Founder | Founder | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LARS P. HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Stingelund Pedersen | Management | 0 companies |
| Frede Schmidt Nørgaard | Founder | 0 companies |