| Revenue | DKK -6,6M | -430% |
| EBITDA | DKK -6,6M | -430% |
| Net profit | DKK -1,8M | -132% |
| Total assets | DKK 268,9M | -16% |
| Equity | DKK 6,1M | -21% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 502 | 412 | 889 | 2.939 | 3.046 | 2.755 | 3.593 | 2.582 | 2.774 | 2.228 | 2.493 | 1.986 | -6.552 |
| Staff expenses | -0 | -0 | -120 | -1.741 | -1.815 | -2.406 | -2.366 | -2.383 | -2.289 | -2.058 | -433 | -0 | -0 |
| EBITDA | 521 | 451 | 768 | 1.198 | 1.232 | 349 | 1.227 | 199 | 485 | 170 | 2.059 | 1.986 | -6.552 |
| Depreciation & amort. | -10 | 19 | -97 | -91 | -222 | -183 | -256 | -129 | -150 | -78 | -57 | -80 | -158 |
| EBIT | 512 | 432 | 671 | 1.107 | 1.010 | 166 | 971 | 69 | 335 | 93 | 2.002 | 1.906 | -6.709 |
| Net financials | -11 | -13 | -10 | 7 | -1 | -2 | -5 | -1 | -6 | -7 | -49 | 4.641 | 4.452 |
| Profit before tax | 501 | 418 | 661 | 1.114 | 1.009 | 164 | 966 | 69 | 329 | 86 | 1.954 | 6.548 | -2.258 |
| Tax | 126 | 105 | 161 | 259 | 222 | 37 | 213 | 15 | 72 | 19 | 432 | 960 | -471 |
| Net profit | 375 | 314 | 500 | 855 | 787 | 128 | 754 | 53 | 257 | 67 | 1.521 | 5.588 | -1.786 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.404 | 1.548 | 2.044 | 4.779 | 4.492 | 4.409 | 4.573 | 4.785 | 2.288 | 20.681 | 368.945 | 320.129 | 268.858 |
| Equity | 827 | 1.141 | 1.641 | 2.496 | 3.283 | 2.210 | 2.964 | 3.017 | 474 | 663 | 2.168 | 7.740 | 6.086 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 87 | 244 | 455 | 279.655 | 291.875 | 251.965 |
| Short-term debt | 530 | 350 | 367 | 2.269 | 1.096 | 2.076 | 1.534 | 1.617 | 1.524 | 19.488 | 87.094 | 20.448 | 10.808 |
| Total debt | 530 | 350 | 367 | 2.269 | 1.096 | 2.076 | 1.534 | 1.704 | 1.768 | 19.943 | 366.749 | 312.323 | 262.773 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TK Management | Management | 2025 | — | — |
SF Management | Management | 2023 | — | — |
PA Management | Management | 2006 | — | — |
| Audit | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Larsenbus ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Klüver Wandahl | Management | 0 companies |
| Stig Frimann Poulsen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| REVISORERNE NIKOLAJ PLADS REGISTRERET REVISIONSANPARTSSELSKAB | Audit | 0 companies |
| Brian Höyer | Board of Directors | 0 companies |
| Søren Jespersen | Chairman | 0 companies |
| Lars Eg Larsen | Board of Directors | 0 companies |
| Teddy Krogh | Board of Directors | 0 companies |
| Mogens Outsen Pedersen | Chairman | 0 companies |