| Revenue | DKK 483K | -22% |
| EBITDA | DKK -107K | -180% |
| Net profit | DKK -200K | -710% |
| Total assets | DKK 558K | -24% |
| Equity | DKK -133K | -299% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.197 | 1.191 | 1.948 | 1.348 | 2.061 | 1.612 | 1.618 | 61 | 873 | 537 | 593 | 616 | 483 |
| Staff expenses | -944 | -986 | -1.160 | -1.148 | -1.240 | -1.424 | -1.496 | -1.086 | -695 | -707 | -476 | -483 | -589 |
| EBITDA | 253 | 204 | 788 | 200 | 821 | 189 | 122 | -1.026 | 178 | -170 | 117 | 133 | -107 |
| Depreciation & amort. | -72 | -71 | -68 | -13 | -74 | -78 | -87 | -63 | -72 | -64 | -64 | -64 | -48 |
| EBIT | 181 | 133 | 720 | 187 | 746 | 110 | 35 | -1.088 | 106 | -234 | 53 | 69 | -155 |
| Net financials | -11 | -22 | -19 | -14 | -4 | -8 | -7 | -54 | -29 | -30 | -27 | -36 | -45 |
| Profit before tax | 169 | 111 | 701 | 172 | 742 | 102 | 28 | -1.142 | 77 | -264 | 26 | 33 | -200 |
| Tax | 45 | 39 | 185 | 26 | 172 | 30 | 20 | -0 | -0 | -0 | -4 | -0 | -0 |
| Net profit | 124 | 73 | 516 | 146 | 570 | 72 | 8 | -1.142 | 77 | -264 | 30 | 33 | -200 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 929 | 1.232 | 2.084 | 1.383 | 2.377 | 2.195 | 2.409 | 1.310 | 1.369 | 1.014 | 483 | 731 | 558 |
| Equity | 448 | 421 | 837 | 783 | 1.353 | 1.425 | 1.433 | 291 | 268 | 4 | 34 | 67 | -133 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 168 | 129 | 88 | 44 | 0 | 0 |
| Short-term debt | 481 | 811 | 1.248 | 599 | 1.024 | 770 | 976 | 850 | 972 | 922 | 406 | 664 | 691 |
| Total debt | 481 | 811 | 1.248 | 599 | 1.024 | 770 | 976 | 1.018 | 1.101 | 1.009 | 449 | 664 | 691 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Founder | Founder | 2002 | — | — |
JR Management | Management | 2006 | — | — |
LS Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LSA INTERNATIONAL HOLDING ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Balling | Founder | 0 companies |
| John Robert Andersen | Management | 0 companies |
| Lars Siggaard Andersen | Management | 0 companies |
| Finn Bødstrup | Board of Directors | 0 companies |