| Revenue | DKK 10,3M | +10% |
| EBITDA | DKK 1M | +88% |
| Net profit | DKK 696K | +221% |
| Total assets | DKK 4M | -8% |
| Equity | DKK 1,9M | +58% |
| Employees | 26 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.231 | 2.480 | 2.351 | 3.394 | 3.978 | 4.394 | 5.357 | 6.183 | 6.959 | 7.718 | 9.451 | 9.357 | 9.386 | 10.291 |
| Staff expenses | -1.786 | -1.800 | -2.128 | -3.099 | -3.696 | -4.714 | -4.640 | -5.851 | -6.887 | -7.519 | -8.830 | -8.383 | -8.849 | -9.283 |
| EBITDA | 793 | 679 | 223 | 295 | 283 | -320 | 490 | 332 | 72 | 199 | 621 | 974 | 537 | 1.008 |
| Depreciation & amort. | -197 | -206 | -172 | -64 | -51 | -39 | -91 | -93 | -81 | -81 | -79 | -81 | -80 | -70 |
| EBIT | 597 | 473 | 51 | 231 | 232 | -359 | 399 | 239 | -9 | 118 | 541 | 893 | 457 | 938 |
| Net financials | -42 | -32 | -70 | 1 | 15 | 19 | -102 | -131 | -144 | -278 | -227 | -361 | -174 | -45 |
| Profit before tax | 554 | 441 | -19 | 232 | 246 | -339 | 297 | 108 | -153 | -160 | 315 | 531 | 284 | 893 |
| Tax | 139 | 113 | 10 | 55 | 60 | -10 | -14 | 42 | -30 | -32 | 61 | 100 | 67 | 197 |
| Net profit | 415 | 328 | -29 | 177 | 186 | -329 | 312 | 66 | -123 | -128 | 253 | 431 | 217 | 696 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 805 | 1.665 | 1.959 | 1.497 | 1.495 | 1.457 | 3.568 | 4.566 | 5.648 | 5.526 | 5.955 | 4.910 | 4.358 | 4.016 |
| Equity | 66 | 394 | 365 | 542 | 727 | 398 | 710 | 776 | 598 | 414 | 611 | 983 | 1.200 | 1.896 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 1.013 | 763 | 2.546 | 1.525 | 1.006 | 586 | 357 | 104 |
| Short-term debt | 737 | 1.271 | 1.594 | 954 | 767 | 1.059 | 1.845 | 2.985 | 2.435 | 3.490 | 4.217 | 3.195 | 2.629 | 1.857 |
| Total debt | 737 | 1.271 | 1.594 | 954 | 767 | 1.059 | 2.858 | 3.748 | 4.980 | 5.015 | 5.223 | 3.781 | 2.987 | 1.960 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LJ Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lars Fys Holding ApS | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Jannik Nielsen | Management | 0 companies |