| Revenue | DKK 1,7M | +13% |
| EBITDA | DKK 61K | +205% |
| Net profit | DKK 59K | +26% |
| Total assets | DKK 1,1M | -7% |
| Equity | DKK 815K | +8% |
| Employees | 20 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.028 | 1.058 | 1.154 | 949 | 792 | 919 | 1.206 | 1.161 | 1.425 | 639 | 992 | 1.069 | 1.518 | 1.720 |
| Staff expenses | -838 | -743 | -753 | -609 | -671 | -717 | -875 | -961 | -1.171 | -809 | -1.202 | -1.229 | -1.498 | -1.659 |
| EBITDA | 180 | 167 | 298 | 315 | 121 | 202 | 330 | 200 | 254 | -170 | -210 | -159 | 20 | 61 |
| Depreciation & amort. | -72 | -58 | -51 | -50 | -50 | -45 | -35 | -20 | -13 | -17 | -0 | -0 | -0 | -26 |
| EBIT | 108 | 109 | 247 | 265 | 71 | 157 | 296 | 181 | 241 | -187 | -210 | -159 | 20 | 35 |
| Net financials | -97 | -219 | 246 | -89 | -198 | -138 | -126 | -117 | 404 | 4 | 3 | 26 | 27 | 24 |
| Profit before tax | 11 | -110 | 390 | 152 | -127 | 19 | 170 | 64 | 645 | -184 | -207 | -134 | 47 | 59 |
| Tax | 38 | 13 | 57 | 47 | -13 | 11 | 42 | 22 | 35 | -27 | -30 | -0 | -0 | -0 |
| Net profit | -26 | -123 | 333 | 105 | -113 | 8 | 128 | 42 | 610 | -157 | -177 | -134 | 47 | 59 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.020 | 815 | 1.009 | 784 | 603 | 531 | 499 | 494 | 438 | 1.435 | 1.380 | 1.096 | 1.179 | 1.101 |
| Equity | -1.811 | -1.934 | -1.601 | -1.496 | -1.610 | -1.602 | -1.475 | -1.433 | -823 | 1.020 | 843 | 709 | 756 | 815 |
| Long-term debt | 0 | 1.054 | 930 | 851 | 808 | 736 | 656 | 570 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.997 | 817 | 809 | 610 | 625 | 662 | 637 | 736 | 1.257 | 415 | 537 | 387 | 423 | 287 |
| Total debt | 1.997 | 1.871 | 1.739 | 1.461 | 1.433 | 1.398 | 1.293 | 1.306 | 1.257 | 415 | 537 | 387 | 423 | 287 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Management | Management | 2001 | — | — |
| Audit | 2001 | — | — | |
DB Founder | Founder | 2001 | — | — |
JP Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LAUSE HOLDING ApS | Company | 100.0% | 100.0% | 2026 |
BIBU HOLDING ApS | Company | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Stefan Lause Brinking Nielsen | Management | 0 companies |
| AAEN & CO. STATSAUTORISEREDE REVISORER A/S | Audit | 0 companies |
| Djordje Bibulovic | Founder | 0 companies |
| Jon Poul Lysholm | Management | 0 companies |