| Revenue | DKK 2,2M | -8% |
| EBITDA | DKK 377K | -26% |
| Net profit | DKK 323K | -25% |
| Total assets | DKK 1,8M | +18% |
| Equity | DKK 1,3M | +33% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 425 | 497 | 312 | 712 | 2.312 | 2.668 | 2.636 | 2.162 | 1.952 | 1.916 | 710 | 1.686 | 2.356 | 2.178 |
| Staff expenses | -0 | -3 | -0 | -0 | -2.020 | -2.193 | -2.193 | -1.809 | -1.586 | -1.535 | -1.464 | -1.339 | -1.849 | -1.801 |
| EBITDA | 425 | 414 | 257 | 661 | 271 | 450 | 413 | 321 | 366 | 381 | -754 | 346 | 507 | 377 |
| Depreciation & amort. | -107 | 107 | 106 | 101 | -103 | -107 | -109 | -114 | -118 | -36 | -18 | -0 | -33 | -33 |
| EBIT | 319 | 308 | 151 | 561 | 168 | 343 | 304 | 206 | 248 | 345 | -772 | 346 | 474 | 344 |
| Net financials | -221 | -178 | -142 | -144 | -127 | -132 | -113 | -108 | -127 | -75 | -11 | -3 | 95 | 64 |
| Profit before tax | 97 | 130 | 8 | 417 | 41 | 211 | 190 | 98 | 121 | 270 | -783 | 344 | 569 | 408 |
| Tax | 50 | 59 | 31 | 126 | 34 | 71 | 66 | 43 | -144 | 259 | 22 | 77 | 136 | 85 |
| Net profit | 48 | 71 | -22 | 291 | 7 | 140 | 124 | 55 | 265 | 11 | -805 | 267 | 432 | 323 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.014 | 5.983 | 6.141 | 5.685 | 5.148 | 4.990 | 4.922 | 5.099 | 5.540 | 1.870 | 950 | 1.130 | 1.497 | 1.761 |
| Equity | 125 | 228 | 206 | 497 | 504 | 644 | 768 | 822 | 1.087 | 1.098 | 293 | 560 | 992 | 1.315 |
| Long-term debt | 8.111 | 3.059 | 3.016 | 2.971 | 2.923 | 2.873 | 2.821 | 2.594 | 2.452 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 794 | 2.696 | 2.919 | 2.217 | 1.721 | 1.473 | 1.334 | 1.684 | 2.000 | 772 | 657 | 569 | 500 | 446 |
| Total debt | 8.905 | 5.755 | 5.936 | 5.188 | 4.644 | 4.346 | 4.155 | 4.277 | 4.452 | 772 | 657 | 569 | 500 | 446 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FÅ Management | Management | 2009 | — | — |
ML Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LARZEN HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Åge Larsen | Management | 0 companies |
| Marianne Larsen | Chief Executive Officer | 0 companies |