| Revenue | — | — |
| EBITDA | DKK -75K | -58% |
| Net profit | DKK 42K | -67% |
| Total assets | DKK 10,1M | +0% |
| Equity | DKK 10M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -15 | 10 | -104 | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -15 | 10 | -104 | -16 | -19 | -26 | -27 | -46 | -47 | -75 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -15 | 10 | -104 | -16 | -19 | -26 | -27 | -46 | -47 | -75 |
| Net financials | 9.401 | -8.910 | 8.076 | 7.701 | 3.805 | 2 | 175 | 192 | 210 | 132 |
| Profit before tax | 9.385 | -8.900 | 7.972 | 7.685 | 3.786 | -25 | 148 | 146 | 162 | 57 |
| Tax | 2.346 | -2.225 | -20.714 | 1.806 | 833 | -5 | 22 | 32 | 36 | 15 |
| Net profit | 7.039 | -6.675 | 28.686 | 5.879 | 2.953 | -19 | 127 | 114 | 126 | 42 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 515.451 | 522.136 | 552.787 | 558.519 | 12.283 | 10.459 | 9.783 | 9.904 | 10.032 | 10.062 |
| Equity | 515.435 | 522.111 | 550.796 | 556.675 | 9.629 | 9.609 | 9.736 | 9.850 | 9.977 | 10.019 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 15 | -25 | 1.991 | 1.843 | 2.654 | 850 | 47 | 54 | 56 | 44 |
| Total debt | 15 | -25 | 1.991 | 1.843 | 2.654 | 850 | 47 | 54 | 56 | 44 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KR Management | Management | 2010 | — | — |
CG Management | Management | 2020 | — | — |
LK Management | Management | 2014 | — | — |
JF Management | Management | 2013 | — | — |
JL Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lars Larsen Group A/S | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus René Møller | Management | 0 companies |
| Carsten Greve Iversen | Management | 0 companies |
| Lars Kristinus Larsen | Management | 0 companies |
| Jesper Frydensberg Rasmussen | Management | 0 companies |
| Jesper Lund | Management | 0 companies |
| Hans Henrik Kjølby | Chairman | 0 companies |
| Bent Pedersen | Board of Directors | 0 companies |
| Lars Thomassen | Board of Directors | 0 companies |