| Revenue | DKK 3M | -49% |
| EBITDA | DKK 1,3M | -68% |
| Net profit | DKK 610K | -77% |
| Total assets | DKK 5,8M | -21% |
| Equity | DKK 2,7M | -47% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.576 | 4.913 | 1.605 | 3.462 | 1.396 | 5.021 | 5.906 | 5.738 | 2.652 | 5.704 | 2.313 | 1.474 | 5.853 | 2.979 |
| Staff expenses | -948 | -2.656 | -1.257 | -1.384 | -1.487 | -1.693 | -1.601 | -1.456 | -1.852 | -1.489 | -1.519 | -1.522 | -1.771 | -1.661 |
| EBITDA | 1.628 | 2.257 | 348 | 2.079 | -91 | 3.328 | 4.305 | 4.282 | 801 | 4.215 | 794 | -48 | 4.082 | 1.318 |
| Depreciation & amort. | -200 | -268 | -328 | -360 | -296 | -212 | -328 | -350 | -443 | -447 | -428 | -365 | -442 | -522 |
| EBIT | 1.429 | 1.989 | 20 | 1.719 | -387 | 3.116 | 3.977 | 3.933 | 358 | 3.768 | 366 | -413 | 3.641 | 796 |
| Net financials | -55 | -807 | -905 | -427 | -6 | -71 | -20 | 83 | 7 | 186 | -431 | -97 | -208 | -13 |
| Profit before tax | 1.374 | 1.183 | -885 | 1.292 | -393 | 3.045 | 3.957 | 4.016 | 365 | 3.954 | -65 | -510 | 3.433 | 783 |
| Tax | 433 | 547 | 66 | 427 | -104 | 712 | 852 | 879 | 67 | 837 | 51 | -106 | 784 | 173 |
| Net profit | 941 | 636 | -951 | 865 | -290 | 2.333 | 3.104 | 3.136 | 297 | 3.117 | -116 | -404 | 2.650 | 610 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.278 | 4.879 | 3.001 | 3.957 | 2.236 | 5.906 | 7.580 | 9.222 | 6.822 | 9.907 | 6.553 | 4.680 | 7.337 | 5.759 |
| Equity | 2.312 | 2.548 | 1.597 | 2.462 | 1.172 | 3.505 | 4.610 | 5.346 | 3.244 | 5.960 | 3.244 | 2.040 | 5.096 | 2.706 |
| Long-term debt | 202 | 372 | 0 | 0 | 0 | 41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 122 |
| Short-term debt | 1.735 | 1.945 | 1.404 | 1.495 | 1.064 | 2.359 | 2.666 | 3.354 | 3.453 | 3.639 | 3.168 | 2.605 | 2.185 | 2.897 |
| Total debt | 1.937 | 2.318 | 1.404 | 1.495 | 1.064 | 2.400 | 2.666 | 3.354 | 3.453 | 3.639 | 3.168 | 2.605 | 2.185 | 3.018 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RL Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
LY Founder | Founder | 2004 | — | — |
JT Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ROFT LAURSEN HOLDING ApS | Company | 50.0% | 50.0% | 2010 |
JENS TILMA HOLDING ApS | Company | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Rolf Laursen | Chief Executive Officer | 0 companies |
| Lars Young Mogensen | Founder | 0 companies |
| Jens Tilma | Management | 0 companies |
| Enrico Krog Iversen | Chairman | 0 companies |