| Revenue | DKK 159K | +50% |
| EBITDA | DKK 151K | +446% |
| Net profit | DKK 102K | +481% |
| Total assets | DKK 2,9M | +25% |
| Equity | DKK 176K | +140% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 | -78 | 44 | 130 | 243 | 399 | 528 | 459 | 604 | 49 | 227 | 106 | 159 |
| Staff expenses | -0 | -0 | -3 | -197 | -183 | -176 | -404 | -393 | -293 | -150 | -50 | -79 | -8 |
| EBITDA | 2 | -78 | 41 | -67 | 60 | 135 | 125 | 66 | 311 | -90 | 177 | 28 | 151 |
| Depreciation & amort. | -23 | -23 | -12 | -0 | -47 | -28 | -92 | -138 | -269 | -151 | -126 | -0 | -0 |
| EBIT | -22 | -101 | 29 | -67 | 13 | 107 | 33 | -72 | 42 | -241 | 51 | 28 | 151 |
| Net financials | 45 | 126 | 5 | 90 | -8 | -4 | 18 | 42 | -116 | 142 | -81 | -5 | -19 |
| Profit before tax | 23 | 25 | 35 | 23 | 5 | 103 | 51 | -9 | 7 | -97 | -30 | 23 | 131 |
| Tax | 6 | 6 | 27 | 6 | -3 | 24 | 12 | -2 | 9 | -19 | -7 | 5 | 29 |
| Net profit | 17 | 19 | 8 | 17 | 8 | 79 | 38 | -6 | -3 | -79 | -24 | 18 | 102 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.124 | 1.220 | 833 | 1.066 | 1.044 | 1.359 | 2.819 | 3.133 | 2.593 | 2.622 | 2.596 | 2.331 | 2.906 |
| Equity | 214 | 233 | 241 | 258 | 215 | 237 | 222 | 162 | 104 | 25 | 2 | 73 | 176 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 910 | 987 | 593 | 808 | 829 | 1.111 | 2.590 | 2.967 | 2.490 | 2.597 | 2.594 | 2.258 | 2.730 |
| Total debt | 910 | 987 | 593 | 808 | 829 | 1.111 | 2.590 | 2.967 | 2.490 | 2.597 | 2.594 | 2.258 | 2.730 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LA Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 | |
TEPARO HOLDING ApS | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Aage Karlsgaard | Chief Executive Officer | 0 companies |