| Revenue | DKK 3,1M | +14% |
| EBITDA | DKK 777K | +204% |
| Net profit | DKK 504K | +651% |
| Total assets | DKK 2,9M | +14% |
| Equity | DKK 1,2M | +74% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.528 | 4.582 | 4.958 | 5.256 | 4.726 | 4.359 | 4.418 | 4.820 | 4.632 | 3.800 | 3.603 | 2.765 | 2.697 | 3.066 |
| Staff expenses | -4.142 | -4.147 | -4.450 | -4.996 | -4.996 | -4.101 | -4.080 | -4.664 | -4.134 | -3.665 | -3.669 | -2.920 | -2.442 | -2.289 |
| EBITDA | 278 | 303 | 378 | 260 | 131 | 258 | 338 | 156 | 498 | 135 | -67 | -154 | 256 | 777 |
| Depreciation & amort. | -0 | -0 | -0 | -264 | -148 | -81 | -75 | -92 | -97 | -67 | -122 | -124 | -128 | -105 |
| EBIT | 278 | 303 | 378 | -4 | -17 | 178 | 263 | 64 | 401 | 68 | -189 | -278 | 128 | 671 |
| Net financials | -17 | -17 | 36 | -8 | -9 | -3 | -14 | -15 | -6 | -6 | -11 | -24 | -41 | -25 |
| Profit before tax | 261 | 286 | 414 | -12 | -26 | 175 | 249 | 49 | 394 | 62 | -200 | -302 | 87 | 646 |
| Tax | 65 | 61 | 83 | 2 | -4 | 39 | 55 | 14 | 87 | 18 | -43 | -65 | 20 | 142 |
| Net profit | 196 | 225 | 330 | -14 | -22 | 137 | 193 | 35 | 307 | 44 | -156 | -237 | 67 | 504 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.113 | 1.957 | 2.574 | 2.494 | 2.174 | 2.538 | 2.828 | 2.891 | 3.418 | 3.220 | 2.381 | 2.528 | 2.556 | 2.925 |
| Equity | — | 843 | 1.075 | 961 | 838 | 872 | 959 | 886 | 1.194 | 1.125 | 854 | 617 | 684 | 1.188 |
| Long-term debt | 187 | 76 | 0 | 0 | 0 | 0 | 81 | 0 | 0 | 0 | 0 | 504 | 419 | 324 |
| Short-term debt | 1.321 | 1.209 | 1.421 | 1.499 | 1.311 | 1.666 | 1.788 | 2.005 | 2.224 | 2.089 | 1.527 | 1.407 | 1.453 | 1.409 |
| Total debt | 1.508 | 1.286 | 1.499 | 1.533 | 1.311 | 1.666 | 1.869 | 2.005 | 2.224 | 2.089 | 1.527 | 1.910 | 1.872 | 1.734 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LR Founder | Founder | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Routhaues Stjernholm | Founder | 0 companies |