| Revenue | DKK 762K | -9% |
| EBITDA | DKK -798K | -260% |
| Net profit | DKK -960K | -414% |
| Total assets | DKK 394K | -97% |
| Equity | DKK 188K | +122% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.213 | 1.230 | 447 | 1.278 | 1.553 | 297 | 1.514 | 1.088 | 742 | -106 | 1.052 | 837 | 762 |
| Staff expenses | -785 | -963 | -971 | -950 | -1.048 | -1.022 | -1.132 | -707 | -673 | -660 | -753 | -1.059 | -1.560 |
| EBITDA | 428 | 267 | -524 | 328 | 505 | -725 | 382 | 381 | 69 | -767 | 300 | -222 | -798 |
| Depreciation & amort. | -118 | -150 | -131 | -141 | -16 | -8 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 310 | 118 | -655 | 187 | 489 | -733 | 382 | 381 | 69 | -767 | 300 | -222 | -798 |
| Net financials | -68 | -75 | -73 | -78 | -80 | -49 | -45 | -24 | 68 | 50 | -20 | -17 | 143 |
| Profit before tax | 241 | 43 | -728 | 109 | 410 | -782 | 338 | 358 | 137 | -717 | 279 | -239 | -655 |
| Tax | 61 | 12 | 308 | 24 | 140 | -9 | 17 | -37 | 30 | 144 | -253 | -52 | 305 |
| Net profit | 181 | 32 | -1.093 | 85 | 270 | -773 | 321 | 395 | 107 | -860 | 533 | -187 | -960 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.847 | 16.672 | 9.871 | 10.031 | 10.198 | 13.640 | 13.106 | 12.527 | 8.991 | 8.219 | 9.396 | 11.557 | 394 |
| Equity | 320 | 352 | -741 | -656 | -386 | -1.159 | -838 | -444 | -336 | -1.197 | -664 | -851 | 188 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.200 | 2.200 | 2.200 | 0 |
| Short-term debt | 14.527 | 16.320 | 10.612 | 10.687 | 10.584 | 14.799 | 13.945 | 12.971 | 9.327 | 7.216 | 7.860 | 10.208 | 205 |
| Total debt | 14.527 | 16.320 | 10.612 | 10.687 | 10.584 | 14.799 | 13.945 | 12.971 | 9.327 | 9.416 | 10.060 | 12.408 | 205 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2009 | — | — | |
PN Founder | Founder | 2001 | — | — |
LM Founder | Founder | 2001 | — | — |
AJ Founder | Founder | 2001 | — | — |
LV Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KLARSKOV LARSEN HOLDING ApS | Company | 100.0% | 100.0% | 2025 |
LML HOLDING ApS | Company | 25.0% | 25.0% | 2005 |
HØJSTRUP A/S | Company | 50.0% | 50.0% | 2021 |
HARHØJ ApS | Company | 25.0% | 25.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| H. MARTINSEN, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Poul Nicholaisen | Founder | 0 companies |
| Laurids Marinus Bech Laursen | Founder | 0 companies |
| Andreas Jensen Rudolph | Founder | 0 companies |
| Lars Vittrup-Pedersen | Management | 0 companies |
| Carl Johan Klarskov Larsen | Chairman | 0 companies |
| Laurits Møller Larsen | Board of Directors | 0 companies |