| Revenue | DKK 23,8M | -29% |
| EBITDA | DKK 23,1M | -31% |
| Net profit | DKK 15,9M | -38% |
| Total assets | DKK 121M | +3% |
| Equity | DKK 46,4M | +35% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 33.873 | 33.403 | 25.454 | 27.468 | 20.746 | 24.615 | 24.007 | 16.339 | 18.319 | 17.343 | 33.499 | 23.827 |
| Staff expenses | -36.239 | -37.203 | -25.399 | -20.905 | -15.853 | -17.322 | -15.501 | -12.230 | -16.382 | -4.308 | -0 | -234 |
| EBITDA | -2.366 | -3.800 | 56 | 6.563 | 4.893 | 7.293 | 8.506 | 4.110 | 1.937 | 13.035 | 33.499 | 23.111 |
| Depreciation & amort. | 4.545 | -3.823 | -2.727 | -4.009 | -3.590 | -3.927 | -4.438 | -6.294 | -4.794 | -424 | -646 | -2.717 |
| EBIT | -6.911 | -7.623 | -2.672 | 2.554 | 1.303 | 3.367 | 4.068 | -2.185 | -2.857 | 12.610 | 32.853 | 20.394 |
| Net financials | -361 | -315 | 145 | -790 | -236 | -754 | -763 | -1.083 | -1.766 | -82 | 32 | -1.016 |
| Profit before tax | -7.272 | -7.938 | -2.527 | 1.764 | 1.067 | 2.612 | 3.305 | -3.267 | -4.623 | 12.528 | 32.885 | 19.378 |
| Tax | -2.316 | -1.862 | -564 | 74 | 130 | 529 | 658 | -760 | -912 | 4.428 | 7.236 | 3.440 |
| Net profit | -4.956 | -6.076 | -1.963 | 1.690 | 937 | 2.083 | 2.647 | -2.507 | -3.711 | 8.100 | 25.649 | 15.938 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 44.881 | 40.993 | 28.321 | 38.090 | 43.175 | 48.968 | 57.496 | 63.620 | 15.381 | 98.138 | 117.103 | 121.037 |
| Equity | 15.152 | 9.076 | 7.113 | 7.934 | 8.871 | 10.954 | 13.601 | 9.094 | 5.383 | 13.483 | 34.327 | 46.358 |
| Long-term debt | 15.490 | 13.415 | 3.684 | 15.960 | 24.096 | 29.122 | 35.455 | 33.984 | 4.108 | 2.916 | 9.148 | 7.548 |
| Short-term debt | 11.365 | 15.474 | 14.886 | 12.285 | 9.092 | 8.693 | 8.441 | 20.543 | 5.891 | 81.367 | 72.662 | 67.131 |
| Total debt | 26.855 | 28.889 | 18.570 | 28.245 | 33.188 | 37.815 | 43.896 | 54.527 | 9.999 | 84.283 | 81.810 | 74.679 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TK Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
LF Management | Management | 2015 | — | — |
MV Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
PF Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
KA Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Larsenbus ApS | Company | 100.0% | 100.0% | 2015 |
STROMMA DENMARK A/S | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Klüver Wandahl | Chief Executive Officer | 0 companies |
| Lars Friborg | Management | 0 companies |
| Mads Vestergaard Olesen | Chief Executive Officer | 0 companies |
| Preben Fock Paaske | Chief Executive Officer | 0 companies |
| Klaus Afzelius | Chief Executive Officer | 0 companies |
| Brian Höyer | Board of Directors | 0 companies |
| Johan Francis Ekman | Board of Directors | 0 companies |
| Claes Magnus Stocklassa | Board of Directors | 0 companies |
| Christian Riewe | Board of Directors | 0 companies |
| Jan Olov Fredrik Larsén | Chairman | 0 companies |
| Søren Jespersen | Chairman | 0 companies |
| Knud Erik Paaske | Board of Directors | 0 companies |
| Benny Oldrup | Chairman | 0 companies |
| Johan Markus Eriksson | Board of Directors | 0 companies |
| Lars Eg Larsen | Board of Directors | 0 companies |
| Frank Egon Petersen | Chairman | 0 companies |
| Stig Frimann Poulsen | Board of Directors | 0 companies |
| Niels Vad Christensen | Board of Directors | 0 companies |
| Carsten Thanning Fesner | Board of Directors | 0 companies |
| Jan Johan Kühl | Board of Directors | 0 companies |
| Peter Papuga | Chairman | 0 companies |
| Teddy Krogh | Board of Directors | 0 companies |
| Mogens Outsen Pedersen | Chairman | 0 companies |