| Revenue | DKK 1,6M | -23% |
| EBITDA | DKK 777K | +748% |
| Net profit | DKK 579K | +4154% |
| Total assets | DKK 2M | +19% |
| Equity | DKK 1,3M | +80% |
| Employees | 3 | — |
| Item | 2012 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.553 | 548 | — | 1.578 | 1.885 | 1.869 | 1.616 | 1.538 | 1.673 | 1.823 | 2.126 | 1.639 |
| Staff expenses | -1.480 | -342 | -0 | -1.399 | -1.708 | -1.602 | -1.417 | -1.329 | -1.464 | -1.472 | -2.034 | -862 |
| EBITDA | 73 | 206 | 0 | 179 | 177 | 267 | 200 | 209 | 209 | 351 | 92 | 777 |
| Depreciation & amort. | -22 | -4 | -0 | -48 | -47 | -100 | -97 | -72 | -84 | -107 | -92 | -39 |
| EBIT | 50 | 202 | 0 | 131 | 130 | 166 | 103 | 137 | 125 | 244 | -1 | 738 |
| Net financials | -1 | -0 | 0 | -4 | 9 | 15 | -23 | -4 | -5 | -5 | -15 | -22 |
| Profit before tax | 49 | 201 | 0 | 127 | 140 | 181 | 79 | 133 | 120 | 240 | -16 | 715 |
| Tax | 12 | 50 | -0 | 38 | 33 | 40 | 17 | 29 | 27 | 41 | -2 | 136 |
| Net profit | 37 | 151 | 0 | 89 | 107 | 141 | 62 | 104 | 94 | 199 | -14 | 579 |
| Item | 2012 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.617 | 1.498 | 0 | 1.558 | 1.726 | 1.302 | 1.139 | 1.225 | 1.430 | 2.156 | 1.680 | 1.997 |
| Equity | 780 | 931 | 0 | 1.032 | 1.139 | 781 | 743 | 747 | 741 | 940 | 725 | 1.305 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 88 | 67 | 67 |
| Short-term debt | 826 | 525 | 0 | 518 | 561 | 500 | 358 | 426 | 631 | 1.089 | 866 | 625 |
| Total debt | 826 | 525 | 0 | 518 | 561 | 500 | 358 | 426 | 631 | 1.177 | 933 | 692 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CL Unofficial title | Unofficial title | 2023 | — | — |
KL Management | Management | 2022 | — | — |
KL Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SOLUTORS A/S | Company | 50.0% | 50.0% | 2005 |
LS INVEST HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Claes Lagerbon Jensen | Unofficial title | 0 companies |
| Kevin Laudrup Spliid | Management | 0 companies |
| Klaus Laudrup Spliid | Management | 0 companies |