| Revenue | DKK 2,1M | +49% |
| EBITDA | DKK 956K | +843% |
| Net profit | DKK 846K | +630% |
| Total assets | DKK 1M | +81% |
| Equity | DKK 476K | +229% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.018 | 2.093 | 1.495 | 2.232 | 1.416 | 2.347 | 1.909 | 1.965 | 2.154 | 2.548 | 2.532 | 1.508 | 1.408 | 2.097 |
| Staff expenses | -1.715 | -1.936 | -1.713 | -1.869 | -1.743 | -1.803 | -1.847 | -1.876 | -2.026 | -1.988 | -1.873 | -1.844 | -1.537 | -1.140 |
| EBITDA | 302 | 157 | -219 | 363 | -327 | 544 | 62 | 88 | 128 | 560 | 658 | -551 | -129 | 956 |
| Depreciation & amort. | -8 | -8 | -8 | -17 | -20 | -25 | -29 | -36 | -32 | -26 | -36 | -6 | -8 | -17 |
| EBIT | 294 | 149 | -227 | 346 | -347 | 518 | 32 | 53 | 96 | 535 | 623 | -557 | -137 | 939 |
| Net financials | -23 | -6 | -8 | 1 | -7 | -2 | 0 | -5 | -2 | -4 | -10 | -9 | -23 | -24 |
| Profit before tax | 272 | 143 | -235 | 346 | -353 | 516 | 32 | 48 | 94 | 530 | 612 | -566 | -160 | 916 |
| Tax | 69 | 38 | -52 | 82 | -75 | 120 | 11 | 17 | 20 | 121 | 140 | -16 | -0 | 70 |
| Net profit | 203 | 105 | -183 | 264 | -278 | 396 | 21 | 31 | 74 | 410 | 472 | -549 | -160 | 846 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 630 | 659 | 473 | 878 | 432 | 951 | 568 | 880 | 1.286 | 1.405 | 933 | 546 | 574 | 1.041 |
| Equity | 62 | 167 | -16 | 249 | -150 | 246 | 167 | 198 | 272 | 617 | 339 | -210 | -370 | 476 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 567 | 479 | 488 | 628 | 582 | 659 | 389 | 670 | 1.003 | 781 | 578 | 757 | 944 | 565 |
| Total debt | 567 | 479 | 488 | 628 | 582 | 704 | 389 | 670 | 1.003 | 781 | 578 | 757 | 944 | 565 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LA Management | Management | 2023 | — | — |
LC Management | Management | 2010 | — | — |
OB Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lars Albæk Holding ApS | Company | 50.0% | 50.0% | 2025 |
Søren Brødsgaard Holding ApS | Company | 50.0% | 50.0% | 2025 |
LGP Holding 2022 ApS | Company | 33.3% | 33.3% | 2023 |
Breaking Beyond ApS | Company | 33.3% | 33.3% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Albæk | Management | 0 companies |
| Lars Curtz Henriksen | Management | 0 companies |
| Ole Brun Olesen | Management | 0 companies |