| Revenue | DKK 3,5M | +11% |
| EBITDA | DKK 375K | +73% |
| Net profit | DKK 228K | +172% |
| Total assets | DKK 3,6M | -3% |
| Equity | DKK 1M | +28% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.661 | 4.458 | 2.535 | 2.319 | 2.220 | 3.169 | 2.462 | 3.024 | 2.953 | 3.207 | 3.248 | 3.185 | 3.541 |
| Staff expenses | -3.085 | -4.201 | -2.323 | -2.148 | -2.088 | -2.923 | -2.817 | -2.801 | -3.066 | -2.887 | -2.939 | -2.968 | -3.165 |
| EBITDA | 576 | 257 | 212 | 172 | 132 | 246 | -354 | 222 | -113 | 320 | 310 | 217 | 375 |
| Depreciation & amort. | -32 | -28 | -8 | 46 | 45 | -43 | -24 | -48 | -50 | -60 | -44 | -41 | -24 |
| EBIT | 544 | 230 | 205 | 126 | 87 | 203 | -378 | 175 | -163 | 260 | 266 | 176 | 351 |
| Net financials | 0 | -20 | -47 | -22 | -29 | -56 | -103 | -157 | -75 | -48 | -21 | -68 | -59 |
| Profit before tax | 544 | 210 | 158 | 104 | 57 | 148 | -481 | 18 | -238 | 212 | 245 | 108 | 292 |
| Tax | 137 | 51 | 40 | 26 | 13 | 37 | -99 | 13 | -51 | 54 | 51 | 24 | 65 |
| Net profit | 407 | 159 | 118 | 78 | 44 | 111 | -381 | 4 | -187 | 158 | 195 | 84 | 228 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.422 | 2.544 | 2.721 | 2.852 | 2.461 | 3.102 | 3.120 | 3.091 | 3.469 | 4.048 | 3.700 | 3.722 | 3.593 |
| Equity | 872 | 830 | 948 | 1.026 | 1.070 | 1.181 | 799 | 565 | 378 | 536 | 730 | 814 | 1.042 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 521 | 159 | 96 | 99 |
| Short-term debt | 1.534 | 1.688 | 1.749 | 1.804 | 1.368 | 1.895 | 2.320 | 2.526 | 3.091 | 2.992 | 2.810 | 2.794 | 2.426 |
| Total debt | 1.534 | 1.688 | 1.749 | 1.804 | 1.368 | 1.895 | 2.320 | 2.526 | 3.091 | 3.512 | 2.970 | 2.890 | 2.525 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BAGGER INVEST HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
FEIYUE GROUP HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Bagger Jensen | Management | 0 companies |