| Revenue | DKK 2M | +66% |
| EBITDA | DKK 1M | +156% |
| Net profit | DKK 750K | +148% |
| Total assets | DKK 4,4M | +33% |
| Equity | DKK 3,6M | +26% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 636 | 783 | 846 | 802 | 782 | 998 | 771 | 622 | 910 | 2.268 | 2.053 | 1.185 | 1.961 |
| Staff expenses | -258 | -240 | -301 | -305 | -305 | -319 | -413 | -466 | -495 | -888 | -838 | -725 | -921 |
| EBITDA | 376 | 543 | 542 | 497 | 472 | 679 | 358 | 156 | 412 | 1.379 | 1.215 | 406 | 1.041 |
| Depreciation & amort. | 14 | -6 | -14 | -2 | -24 | -68 | -66 | -68 | -90 | -170 | -91 | -22 | -80 |
| EBIT | 362 | 537 | 528 | 495 | 449 | 611 | 292 | 88 | 322 | 1.208 | 1.124 | 384 | 961 |
| Net financials | 8 | 15 | 6 | -14 | -46 | 14 | -4 | -9 | -22 | -23 | -23 | 7 | 6 |
| Profit before tax | 370 | 552 | 534 | 482 | 402 | 625 | 288 | 79 | 300 | 1.185 | 1.101 | 391 | 967 |
| Tax | 95 | 140 | 130 | 112 | 90 | 138 | 64 | 18 | 70 | 266 | 244 | 89 | 216 |
| Net profit | 275 | 413 | 404 | 369 | 313 | 488 | 224 | 60 | 231 | 919 | 857 | 302 | 750 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.514 | 1.973 | 1.753 | 2.264 | 2.976 | 1.319 | 952 | 1.313 | 2.338 | 2.740 | 2.891 | 3.337 | 4.447 |
| Equity | 1.322 | 1.735 | 1.139 | 908 | 821 | 1.009 | 733 | 543 | 774 | 1.693 | 2.549 | 2.852 | 3.602 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 191 | 238 | 615 | 1.354 | 2.151 | 296 | 220 | 770 | 1.564 | 1.037 | 334 | 481 | 842 |
| Total debt | 191 | 238 | 615 | 1.354 | 2.151 | 296 | 220 | 770 | 1.564 | 1.037 | 334 | 481 | 842 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
L.B.S. HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Lasse Bach Simonsen | Management | 0 companies |