| Revenue | DKK 7,5M | +22% |
| EBITDA | DKK 6,7M | +23% |
| Net profit | DKK 5,2M | +22% |
| Total assets | DKK 10,2M | +13% |
| Equity | DKK 6,4M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 288 | -386 | 21 | 812 | 936 | 1.055 | 1.107 | 1.363 | 6.699 | 2.619 | 2.995 | 3.798 | 6.147 | 7.508 |
| Staff expenses | -1.595 | -1.572 | -1.173 | -687 | -507 | -506 | -574 | -635 | -644 | -646 | -648 | -647 | -733 | -853 |
| EBITDA | -1.307 | -1.958 | -1.153 | 125 | 429 | 549 | 533 | 727 | 6.054 | 1.973 | 2.347 | 3.151 | 5.414 | 6.656 |
| Depreciation & amort. | -16 | -15 | -17 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.323 | -1.973 | -1.170 | 125 | 429 | 549 | 533 | 727 | 6.054 | 1.973 | 2.347 | 3.151 | 5.414 | 6.656 |
| Net financials | -43 | -70 | -68 | -48 | 3 | -1 | -1 | -1 | -20 | -23 | -29 | 6 | 49 | 35 |
| Profit before tax | -1.366 | -2.043 | -1.238 | 77 | 432 | 548 | 532 | 726 | 6.035 | 1.950 | 2.318 | 3.157 | 5.463 | 6.691 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 288 | 430 | 509 | 696 | 1.207 | 1.480 |
| Net profit | -1.366 | -2.043 | -1.238 | 77 | 432 | 548 | 532 | 726 | 5.747 | 1.521 | 1.809 | 2.461 | 4.256 | 5.211 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 394 | 255 | 326 | 566 | 860 | 1.232 | 1.873 | 2.247 | 5.242 | 4.987 | 5.448 | 6.732 | 9.063 | 10.234 |
| Equity | -565 | -1.228 | -1.218 | 4 | 436 | 984 | 1.366 | 1.792 | 4.039 | 3.559 | 3.868 | 4.329 | 6.585 | 6.396 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 959 | 1.483 | 1.544 | 562 | 424 | 248 | 508 | 455 | 1.203 | 1.428 | 1.579 | 2.403 | 2.477 | 3.838 |
| Total debt | 959 | 1.483 | 1.544 | 562 | 424 | 248 | 508 | 455 | 1.203 | 1.428 | 1.579 | 2.403 | 2.477 | 3.838 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2012 | — | — |
LL Management | Management | 2010 | — | — |
| Audit | 2010 | — | — | |
LS Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lars Skaarup ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth Steen Holm Christensen | Management | 0 companies |
| Lars Leman | Management | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Lars Skaarup | Management | 0 companies |
| Poul Hvilsted | Chairman | 0 companies |
| Karina Abel Skaarup | Board of Directors | 0 companies |
| Jens Kristian Ravn | Chairman | 0 companies |
| Asger Kastbjerg | Board of Directors | 0 companies |