| Revenue | DKK 600K | +1% |
| EBITDA | DKK -168K | +63% |
| Net profit | DKK -331K | +48% |
| Total assets | DKK 1,7M | +1% |
| Equity | DKK -853K | -64% |
| Employees | 22 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.888 | 1.328 | 2.713 | 2.642 | 2.575 | 1.612 | 1.696 | 1.827 | 1.095 | 268 | 2.426 | 1.093 | 595 | 600 |
| Staff expenses | -1.332 | -622 | -1.320 | -1.335 | -1.298 | -1.390 | -1.326 | -1.497 | -992 | -91 | -1.508 | -1.675 | -1.046 | -768 |
| EBITDA | 592 | 221 | 393 | 323 | 278 | 222 | 370 | 330 | 103 | 177 | 918 | -582 | -451 | -168 |
| Depreciation & amort. | 122 | 65 | 142 | -144 | -127 | -103 | -130 | -128 | -128 | -90 | -83 | -119 | -129 | -124 |
| EBIT | 469 | 156 | 251 | 179 | 151 | 119 | 240 | 202 | -25 | 86 | 835 | -701 | -580 | -292 |
| Net financials | -27 | -12 | -16 | -2 | -2 | -5 | -318 | -9 | 30 | 9 | 14 | -5 | -30 | -40 |
| Profit before tax | 443 | 144 | 235 | 177 | 149 | 114 | -78 | 193 | 4 | 95 | 849 | -705 | -610 | -331 |
| Tax | 112 | 34 | 55 | 38 | 33 | 25 | 55 | 46 | 4 | 21 | 198 | -140 | 24 | -0 |
| Net profit | 331 | 110 | 180 | 139 | 117 | 89 | -134 | 147 | 0 | 74 | 651 | -566 | -634 | -331 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.564 | 1.451 | 1.487 | 1.601 | 1.428 | 1.218 | 1.125 | 1.267 | 1.118 | 1.576 | 2.096 | 1.627 | 1.662 | 1.683 |
| Equity | 806 | 616 | 796 | 935 | 751 | 540 | 406 | 553 | 554 | 628 | 1.279 | 113 | -521 | -853 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 727 | 777 | 628 | 601 | 622 | 628 | 684 | 694 | 560 | 948 | 817 | 1.514 | 2.183 | 2.536 |
| Total debt | 727 | 777 | 628 | 601 | 622 | 628 | 684 | 694 | 560 | 948 | 817 | 1.514 | 2.183 | 2.536 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Founder | Founder | 2010 | — | — |
HH Management | Management | 2018 | — | — |
AH Founder | Founder | 2010 | — | — |
JF Management | Management | 2018 | — | — |
MN Founder | Founder | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
J&H Gruppen ApS | Company | 100.0% | 100.0% | 2023 |
HOANG JR. HOLDING ApS | Company | 50.0% | 50.0% | 2018 |
KAJF HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Lasse Siegismund | Founder | 0 companies |
| Huy Hoang Nguyen | Management | 0 companies |
| Annasofie Hoxer | Founder | 0 companies |
| Jonathan Freifeldt | Management | 0 companies |
| Martin Nick Bøsewetter | Founder | 0 companies |
| Kim Ardal Simonsen | Chairman | 0 companies |