| Revenue | DKK 2,3M | +6% |
| EBITDA | DKK 426K | -14% |
| Net profit | DKK 76K | -55% |
| Total assets | DKK 4,3M | -13% |
| Equity | DKK 615K | -11% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.922 | 2.594 | 1.154 | 1.331 | 1.453 | 1.745 | 1.766 | 1.991 | 2.884 | 2.876 | 1.608 | 2.215 | 2.347 |
| Staff expenses | -1.387 | -1.511 | -935 | -1.056 | -1.127 | -1.373 | -1.335 | -1.674 | -1.537 | -2.062 | -1.269 | -1.722 | -1.920 |
| EBITDA | 535 | 1.082 | 220 | 276 | 326 | 371 | 431 | 317 | 1.347 | 815 | 339 | 493 | 426 |
| Depreciation & amort. | -107 | -94 | -88 | -92 | -151 | -154 | -118 | -131 | -137 | -192 | -192 | -173 | -163 |
| EBIT | 428 | 988 | 132 | 183 | 175 | 217 | 314 | 187 | 1.210 | 623 | 147 | 320 | 263 |
| Net financials | -75 | -15 | -5 | -5 | -4 | -66 | -119 | -112 | -79 | -63 | -97 | -187 | -146 |
| Profit before tax | 353 | 973 | 127 | 178 | 171 | 151 | 195 | 75 | 1.131 | 559 | 50 | 133 | 117 |
| Tax | 92 | 251 | 43 | 30 | 30 | 14 | 36 | 27 | 270 | 92 | 30 | -34 | 42 |
| Net profit | 261 | 722 | 84 | 148 | 141 | 137 | 158 | 48 | 861 | 467 | 20 | 167 | 76 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.200 | 1.900 | 1.554 | 1.864 | 1.675 | 4.461 | 4.384 | 4.637 | 5.154 | 4.972 | 4.593 | 4.909 | 4.257 |
| Equity | 387 | 909 | 493 | 541 | 582 | 619 | 677 | 625 | 1.386 | 1.003 | 523 | 690 | 615 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 590 | 563 | 535 | 506 | 478 | 448 | 419 | 388 |
| Short-term debt | 1.814 | 992 | 1.061 | 1.316 | 1.089 | 3.245 | 3.137 | 3.456 | 3.084 | 3.353 | 3.481 | 3.699 | 3.158 |
| Total debt | 1.814 | 992 | 1.061 | 1.316 | 1.089 | 3.835 | 3.699 | 3.991 | 3.591 | 3.830 | 3.929 | 4.117 | 3.547 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NJ Management | Management | 2010 | — | — |
OL Founder | Founder | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NIKLAS CHRISTIANSEN, LÆSØ HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Niklas Johannes Christiansen | Management | 0 companies |
| Ove Lund Engbjerg | Founder | 0 companies |