| Revenue | DKK 874K | -61% |
| EBITDA | DKK 407K | -36% |
| Net profit | DKK 318K | -36% |
| Total assets | DKK 535K | -57% |
| Equity | DKK 445K | -28% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.525 | 3.095 | 2.953 | 3.163 | 2.943 | 2.294 | 2.284 | 2.087 | 2.151 | 2.092 | 2.353 | 2.310 | 2.248 | 874 |
| Staff expenses | -2.220 | -2.684 | -2.381 | -2.459 | -2.459 | -2.254 | -2.256 | -1.866 | -1.511 | -1.412 | -1.617 | -1.687 | -1.616 | -467 |
| EBITDA | 305 | 410 | 572 | 704 | 540 | 40 | 28 | 221 | 640 | 680 | 737 | 623 | 632 | 407 |
| Depreciation & amort. | -16 | -16 | -31 | -43 | -31 | -26 | -41 | -44 | -49 | -35 | -4 | -0 | -0 | -0 |
| EBIT | 290 | 395 | 542 | 660 | 509 | 14 | -12 | 178 | 591 | 644 | 732 | 623 | 632 | 407 |
| Net financials | -1 | 1 | 0 | 2 | 1 | -4 | -3 | -4 | -9 | -9 | -10 | 0 | 4 | 0 |
| Profit before tax | 289 | 396 | 542 | 663 | 510 | 9 | -16 | 173 | 581 | 635 | 723 | 623 | 636 | 407 |
| Tax | 73 | 100 | 134 | 156 | 114 | 2 | -3 | 39 | 129 | 140 | 160 | 138 | 140 | 90 |
| Net profit | 216 | 295 | 408 | 507 | 396 | 7 | -13 | 134 | 453 | 495 | 562 | 485 | 495 | 318 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 977 | 1.158 | 1.391 | 1.570 | 1.545 | 922 | 1.240 | 1.068 | 1.757 | 1.264 | 1.290 | 1.233 | 1.234 | 535 |
| Equity | 346 | 448 | 556 | 664 | 656 | 249 | 236 | 371 | 578 | 620 | 687 | 612 | 623 | 445 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32 | 7 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 631 | 710 | 814 | 883 | 864 | 647 | 985 | 654 | 1.168 | 644 | 602 | 621 | 612 | 90 |
| Total debt | 631 | 710 | 814 | 906 | 864 | 647 | 985 | 686 | 1.175 | 644 | 602 | 621 | 612 | 90 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Founder | Founder | 2004 | — | — |
MH Management | Management | 2025 | — | — |
JR Founder | Founder | 2004 | — | — |
FN Founder | Founder | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LAROS A/S | Company | 100.0% | 100.0% | 2025 |
BK DANMARK HOLDING ApS | Company | 50.0% | 50.0% | 2010 |
Annie Bodum Holding ApS | Company | 50.0% | 50.0% | 2019 |
Annette Weisbjerg Holding ApS | Company | 33.3% | 33.3% | 2019 |
| Individual | 25.0% | 25.0% | 2010 | |
| Individual | 25.0% | 25.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Friis Nielsen | Founder | 0 companies |
| Morten Holst Aaen | Management | 0 companies |
| Jan Rasmussen | Founder | 0 companies |
| Finn Nyegaard Pedersen | Founder | 0 companies |
| Annette Larsen Weisbjerg | Board of Directors | 0 companies |