| Revenue | DKK 3,1M | -19% |
| EBITDA | DKK -61K | -108% |
| Net profit | DKK -70K | -112% |
| Total assets | DKK 7,2M | -4% |
| Equity | DKK 3,6M | -7% |
| Employees | 23 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.198 | 3.377 | 2.955 | 3.780 | 3.068 |
| Staff expenses | -8.563 | -11.070 | -9.247 | -10.039 | -12.005 |
| EBITDA | 1.016 | 792 | 578 | 797 | -61 |
| Depreciation & amort. | -342 | -0 | -0 | -0 | -0 |
| EBIT | 674 | 792 | 578 | 797 | -61 |
| Net financials | -49 | -56 | -53 | -32 | -24 |
| Profit before tax | 625 | 736 | 525 | 765 | -86 |
| Tax | 141 | 167 | 119 | 174 | -15 |
| Net profit | 484 | 569 | 406 | 590 | -70 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 8.449 | 6.573 | 7.270 | 7.483 | 7.157 |
| Equity | 2.770 | 3.039 | 3.444 | 3.835 | 3.564 |
| Long-term debt | 472 | 438 | 175 | 0 | 0 |
| Short-term debt | 4.919 | 2.543 | 3.397 | 3.279 | 3.276 |
| Total debt | 5.391 | 2.981 | 3.572 | 3.279 | 3.276 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
HL Founder | Founder | 2001 |
LR Management | Management | 2011 |
| Former (1) | ||
KE Management | Management | 2009 – 2011 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2009 | |
| Board of Directors | 2001 | |
| Chairman | 2009 | |
| Former (1) | ||
| Chairman | 2007 – 2008 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Harry Larsen | Founder | 0 companies |
| Lennart Risgaard Rasmussen | Management | 0 companies |
| Kenn Elnegaard Dam | Management | 0 companies |
| Jacob Skommer Larsen | Board of Directors | 0 companies |
| Mogens Skommer Larsen | Board of Directors | 0 companies |
| Lis Bergmann Larsen | Chairman | 0 companies |
| Jim Kaae Jensen | Chairman | 0 companies |