| Revenue | DKK 3,7M | -24% |
| EBITDA | DKK -1M | -77% |
| Net profit | DKK -1,1M | -122% |
| Total assets | DKK 1,9M | -28% |
| Equity | DKK -616K | -239% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 | 2.597 | 3.107 | 3.621 | 4.129 | 4.066 | 4.060 | 4.859 | 3.923 | 3.175 | 5.161 | 5.331 | 4.911 | 3.709 |
| Staff expenses | -2.160 | -2.311 | -3.102 | -3.363 | -3.956 | -3.833 | -3.906 | -4.748 | -3.813 | -3.367 | -4.298 | -5.071 | -5.463 | -4.721 |
| EBITDA | 77 | 286 | 5 | 258 | 172 | 234 | 154 | 111 | 110 | -192 | 863 | 260 | -570 | -1.012 |
| Depreciation & amort. | -25 | -24 | -20 | -106 | -120 | -130 | -127 | -127 | -45 | -20 | -60 | -72 | -106 | -86 |
| EBIT | 52 | 262 | -15 | 152 | 53 | 104 | 27 | -17 | 65 | -213 | 803 | 188 | -677 | -1.098 |
| Net financials | -2 | -12 | -1 | -24 | 2 | -5 | -25 | -35 | -49 | -8 | 4 | 68 | 66 | -6 |
| Profit before tax | 50 | 250 | -16 | 128 | 55 | 99 | 20 | -29 | 45 | -221 | 807 | 256 | -610 | -1.104 |
| Tax | 18 | 67 | 1 | 36 | 19 | 33 | 7 | -0 | 14 | -0 | 165 | 58 | -132 | -44 |
| Net profit | 32 | 184 | -17 | 93 | 35 | 66 | 13 | -25 | 31 | -174 | 642 | 198 | -478 | -1.060 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 772 | 876 | 853 | 1.478 | 1.389 | 1.587 | 1.726 | 1.789 | 2.495 | 3.636 | 2.931 | 3.105 | 2.711 | 1.946 |
| Equity | -124 | 59 | 42 | 135 | 171 | 237 | 250 | 225 | 256 | 82 | 724 | 922 | 444 | -616 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 897 | 816 | 810 | 1.338 | 1.211 | 1.350 | 1.476 | 1.565 | 2.239 | 3.554 | 2.199 | 2.172 | 2.268 | 2.562 |
| Total debt | 897 | 816 | 810 | 1.338 | 1.211 | 1.350 | 1.476 | 1.565 | 2.239 | 3.554 | 2.199 | 2.172 | 2.268 | 2.562 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Management | Management | 2009 | — | — |
KM Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LaRocca Holding ApS | Company | 100.0% | 100.0% | 2018 |
LAROCCA ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Jerry Kadriev | Management | 0 companies |
| Kim Madsen | Management | 0 companies |