| Revenue | DKK 3,9M | +18% |
| EBITDA | DKK 399K | +181% |
| Net profit | DKK 242K | +257% |
| Total assets | DKK 3,9M | -4% |
| Equity | DKK 3M | +9% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.624 | 1.439 | 1.345 | 2.052 | 1.962 | 2.067 | 2.437 | 2.912 | 2.561 | 3.397 | 3.147 | 3.296 | 3.877 |
| Staff expenses | -1.302 | -1.394 | -1.309 | -1.559 | -1.641 | -1.673 | -1.975 | -2.426 | -2.316 | -2.927 | -2.804 | -3.154 | -3.478 |
| EBITDA | 322 | 46 | 36 | 493 | 321 | 394 | 462 | 483 | 245 | 470 | 343 | 142 | 399 |
| Depreciation & amort. | 31 | 5 | 7 | -10 | -21 | -62 | -62 | -56 | -64 | -76 | -46 | -73 | -93 |
| EBIT | 290 | 41 | 29 | 483 | 300 | 332 | 400 | 428 | 181 | 394 | 296 | 69 | 306 |
| Net financials | 1 | -1 | 2 | 22 | 6 | -4 | -13 | -2 | -4 | 10 | 12 | 22 | 23 |
| Profit before tax | 291 | 40 | 31 | 505 | 306 | 328 | 387 | 425 | 176 | 404 | 309 | 92 | 329 |
| Tax | 73 | 11 | 7 | 120 | 69 | 72 | 87 | 96 | 44 | 91 | 72 | 24 | 87 |
| Net profit | 218 | 29 | 24 | 385 | 237 | 256 | 299 | 329 | 132 | 313 | 236 | 68 | 242 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.358 | 1.083 | 1.161 | 1.987 | 2.168 | 2.444 | 2.569 | 3.115 | 3.481 | 4.348 | 3.462 | 4.024 | 3.879 |
| Equity | 646 | 675 | 699 | 1.084 | 1.119 | 1.375 | 1.674 | 2.003 | 2.136 | 2.448 | 2.684 | 2.752 | 2.994 |
| Long-term debt | 0 | 0 | 0 | 20 | 1 | -27 | 0 | 64 | 164 | 164 | 164 | 170 | 184 |
| Short-term debt | 712 | 405 | 457 | 897 | 1.025 | 1.018 | 843 | 1.011 | 1.121 | 1.675 | 588 | 1.099 | 702 |
| Total debt | 712 | 405 | 457 | 897 | 1.025 | 1.018 | 843 | 1.075 | 1.284 | 1.839 | 752 | 1.269 | 885 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DP Management | Management | 2007 | — | — |
KL Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BRDR. LARSEN HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Dennis Plum Larsen | Management | 0 companies |
| Kenneth Larsen | Management | 0 companies |