| Revenue | DKK 10,3M | +37% |
| EBITDA | DKK 5,3M | +68% |
| Net profit | DKK 3,2M | +117% |
| Total assets | DKK 17,6M | +49% |
| Equity | DKK 10M | +37% |
| Employees | 21 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.379 | 2.944 | 3.967 | 4.536 | 3.344 | 4.685 | 5.530 | 7.520 | 10.303 |
| Staff expenses | -775 | -1.506 | -1.893 | -2.038 | -1.916 | -1.656 | -3.008 | -4.395 | -5.043 |
| EBITDA | 604 | 1.437 | 1.984 | 2.407 | 1.428 | 3.029 | 2.522 | 3.126 | 5.260 |
| Depreciation & amort. | -100 | -131 | -249 | -291 | -429 | -1.302 | -925 | -1.187 | -1.230 |
| EBIT | 504 | 1.306 | 1.734 | 2.116 | 999 | 1.727 | 1.597 | 1.939 | 4.030 |
| Net financials | -62 | -64 | -38 | -26 | -43 | -33 | -38 | -43 | 77 |
| Profit before tax | 442 | 1.243 | 1.697 | 2.089 | 956 | 1.694 | 1.560 | 1.896 | 4.107 |
| Tax | 71 | 311 | 416 | 487 | 208 | 398 | 343 | 417 | 904 |
| Net profit | 371 | 932 | 1.281 | 1.602 | 748 | 1.296 | 1.217 | 1.478 | 3.203 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.670 | 2.397 | 3.573 | 5.873 | 5.363 | 7.100 | 9.174 | 11.834 | 17.611 |
| Equity | -376 | 557 | 1.838 | 3.440 | 3.288 | 4.584 | 5.800 | 7.279 | 9.981 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.003 | 1.745 | 1.645 | 2.373 | 1.953 | 2.418 | 2.396 | 3.588 | 6.667 |
| Total debt | 3.003 | 1.745 | 1.645 | 2.373 | 1.953 | 2.418 | 2.396 | 3.588 | 6.667 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LT Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PALLE STAAL HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Thage | Management | 0 companies |
| Lars Rindom Nielsen | Deputy Chairman | 0 companies |
| Mogens Borre Westen | Chairman | 0 companies |
| Torben Block Skærlund | Board of Directors | 0 companies |
| Palle Henrik Heisselberg Staal | Chairman | 0 companies |