| Revenue | DKK 1,5M | -19% |
| EBITDA | DKK 776K | -58% |
| Net profit | DKK 278K | -78% |
| Total assets | DKK 27M | +0% |
| Equity | DKK 9,5M | +3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.882 | 1.748 | 739 | 1.483 | 1.333 | 1.566 | 1.565 | 1.135 | 1.147 | 1.044 | 1.291 | 1.370 | 1.818 | 1.464 |
| Staff expenses | -0 | -0 | -90 | -125 | -15 | -0 | -67 | -162 | -162 | -324 | -312 | -416 | -687 | -788 |
| EBITDA | 1.629 | 1.748 | 1.583 | 1.358 | -352 | 1.566 | 1.498 | 1.273 | 477 | 1.620 | 1.479 | 154 | 1.832 | 776 |
| Depreciation & amort. | 373 | -380 | 467 | -0 | -0 | -2 | -3 | -3 | -5 | -11 | -9 | -8 | -8 | -6 |
| EBIT | 1.255 | 1.368 | 1.116 | 1.357 | -352 | 1.565 | 1.495 | 1.270 | 472 | 1.609 | 1.470 | 146 | 1.824 | 770 |
| Net financials | -571 | -447 | -450 | -433 | -382 | -358 | -374 | -337 | -315 | -1.382 | -372 | -347 | -375 | -393 |
| Profit before tax | 684 | 921 | 666 | 924 | -734 | 1.206 | 1.120 | 932 | 158 | 227 | 1.098 | -201 | 1.449 | 377 |
| Tax | 32 | 175 | 161 | -101 | -161 | 265 | 247 | 204 | 36 | 51 | 244 | -44 | 205 | 99 |
| Net profit | 652 | 747 | 505 | 1.025 | -574 | 941 | 873 | 728 | 121 | 176 | 855 | -157 | 1.244 | 278 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.030 | 26.021 | 27.145 | 26.850 | 25.149 | 25.149 | 24.892 | 25.206 | 24.904 | 26.307 | 26.406 | 25.666 | 26.889 | 27.001 |
| Equity | 4.791 | 5.538 | 6.042 | 7.068 | 5.494 | 6.435 | 6.408 | 6.986 | 7.107 | 7.284 | 8.138 | 7.981 | 9.225 | 9.503 |
| Long-term debt | 16.481 | 15.863 | 15.529 | 12.945 | 12.252 | 11.561 | 10.871 | 10.146 | 10.453 | 13.294 | 12.734 | 12.166 | 11.580 | 11.005 |
| Short-term debt | 2.333 | 1.905 | 2.588 | 3.953 | 4.750 | 4.377 | 4.714 | 4.984 | 4.218 | 2.552 | 2.113 | 2.142 | 2.404 | 2.714 |
| Total debt | 18.814 | 17.769 | 18.117 | 16.898 | 17.002 | 15.938 | 15.585 | 15.130 | 14.671 | 15.846 | 14.847 | 14.308 | 13.984 | 13.719 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Management | Management | 2004 | — | — |
JK Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LARS BILØ HOLDING ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Bilø | Management | 0 companies |
| Jesper Krølund | Management | 0 companies |