| Revenue | DKK 1,4B | -1% |
| EBITDA | DKK -8M | -232% |
| Net profit | DKK -33,1M | +18% |
| Total assets | DKK 501,8M | -13% |
| Equity | DKK 156,8M | -11% |
| Employees | 690 | — |
| Item | 2005 | 2006 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | 1.063.107 | 2.066.382 | 1.639.104 | 1.635.990 | 1.705.369 | 1.687.628 | 1.574.158 | 1.513.198 | 1.684.538 | 1.682.271 | 1.352.694 | 1.391.087 | 1.375.376 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -126.734 | -240.300 | -337.512 | -367.215 | -333.869 | -329.521 | -270.940 | -252.465 | -253.492 | -260.339 | -231.992 | -247.069 | -261.425 |
| EBITDA | — | — | — | — | — | — | — | -13.791 | -29.053 | -95.177 | -166.764 | -49.869 | -50.277 | 6.648 | 33.129 | 122.855 | 127.152 | 24.410 | 6.034 | -7.995 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -19.592 | -9.739 | -67.819 | -245.329 | -29.006 | -35.298 | -42.412 | -39.285 | -27.707 | -28.245 | -28.820 | -30.996 | -26.375 |
| EBIT | — | — | — | — | — | — | — | -33.383 | -38.792 | -162.996 | -412.093 | -78.875 | -85.575 | -35.764 | -6.156 | 95.148 | 98.907 | -4.410 | -24.962 | -34.370 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -529.774 | 94.836 | -3.509 | 198.315 | 8.126 | 12.397 | 9.841 | 131.713 | 7.039 | -11.466 | -25.809 | -21.390 | -12.021 |
| Profit before tax | — | — | — | — | — | — | — | -563.157 | 56.044 | -166.505 | -213.778 | -70.749 | -73.178 | -25.923 | 125.557 | 102.187 | 87.441 | -30.219 | -46.352 | -46.391 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 2.486 | 15.928 | -41.011 | -61.686 | -27.227 | -22.118 | -12.449 | -7.220 | 14.300 | 21.665 | -1.582 | -5.896 | -13.301 |
| Net profit | — | — | — | — | — | — | — | -565.643 | 40.116 | -125.494 | -152.092 | -43.522 | -51.060 | -13.474 | 132.777 | 87.887 | 65.776 | -28.637 | -40.456 | -33.090 |
| Item | 2005 | 2006 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 232.625 | 592.213 | 804.770 | 919.529 | 938.569 | 788.867 | 753.858 | 948.794 | 542.374 | 508.536 | 467.618 | 574.594 | 501.837 |
| Equity | — | — | — | — | — | — | — | -267.625 | 94.021 | 118.801 | 90.936 | 47.350 | 146.960 | 133.379 | 266.263 | 194.121 | 199.898 | 172.019 | 175.413 | 156.838 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 75.000 | 0 | 40.000 | 375.000 | 431.000 | 256.000 | 256.000 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 398.258 | 489.290 | 504.657 | 452.385 | 454.759 | 384.376 | 362.551 | 680.603 | 346.430 | 307.541 | 295.492 | 399.181 | 344.999 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 473.258 | 489.290 | 544.657 | 827.385 | 885.759 | 640.376 | 618.551 | 680.603 | 346.430 | 307.541 | 295.492 | 399.181 | 344.999 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2007 | — | — |
MT Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
KR Management | Management | 2005 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
MA Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
RJ Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
MH Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2007 | — | — | |
JB | Board of Directors | 2025 | — | — |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lars Larsen Group A/S | Company | 100.0% | 100.0% | 2023 |
ANPARTSSELSKABET AF 17. MAJ 2011 | Company | 100.0% | 100.0% | 2014 |
LLPT HOLDING ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Simon Stampe | Management | 0 companies |
| Mikael Thinghuus | Chief Executive Officer | 0 companies |
| Klaus René Møller | Management | 0 companies |
| Kim Møller Mønster | Chief Executive Officer | 0 companies |
| Michael August Bonde Christiansen | Chief Executive Officer | 0 companies |
| Rami Jensen | Chief Executive Officer | 0 companies |
| Martin Hallund | Chief Executive Officer | 0 companies |
| Sven Olof Patrik Kulldorff | Board of Directors | 0 companies |
| Jan Nielsen | Board of Directors | 0 companies |
| Hans Henrik Kjølby | Board of Directors | 0 companies |
| Niels Veien | Board of Directors | 0 companies |
| Peter Dornonville de la Cour Andsager | Chairman | 0 companies |
| Lars Kristinus Larsen | Chairman | 0 companies |
| Povl Christian Lütken Frigast | Board of Directors | 0 companies |
| Jan Bøgh | Board of Directors | 0 companies |
| Henrik Naundrup | Board of Directors | 0 companies |
| Jacob Brunsborg | Board of Directors | 0 companies |
| Søren Lindberg | Board of Directors | 0 companies |
| Trygve Holtskog | Board of Directors | 0 companies |
| Henrik Hostrup Folkersen | Board of Directors | 0 companies |
| Mathias Pham Hummelmose | Board of Directors | 0 companies |
| Søren Peschardt Olesen | Chairman | 0 companies |
| Willy Kim Støckler | Board of Directors | 0 companies |
| Lars Thomassen | Board of Directors | 0 companies |
| Jens Christian Lorenzen | Board of Directors | 0 companies |