| Revenue | DKK 9,1M | +3% |
| EBITDA | DKK 3M | -6% |
| Net profit | DKK 2,2M | -2% |
| Total assets | DKK 16,2M | +73% |
| Equity | DKK 7,7M | +37% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.293 | — | — | 3.015 | 3.665 | 3.863 | 3.279 | 3.207 | 3.982 | 4.981 | 4.766 | 7.462 | 8.800 | 9.083 |
| Staff expenses | -1.191 | -0 | -0 | -2.651 | -2.864 | -3.167 | -3.111 | -2.665 | -3.294 | -3.470 | -3.486 | -4.912 | -5.571 | -6.061 |
| EBITDA | -102 | 0 | 0 | 365 | 801 | 696 | 168 | 541 | 688 | 1.511 | 1.280 | 2.550 | 3.229 | 3.023 |
| Depreciation & amort. | -0 | -0 | -0 | -206 | -206 | -152 | -106 | -97 | -143 | -170 | -211 | -247 | -247 | -169 |
| EBIT | -102 | 0 | 0 | 159 | 595 | 544 | 62 | 444 | 545 | 1.341 | 1.069 | 2.303 | 2.982 | 2.854 |
| Net financials | -64 | 0 | 0 | -49 | -62 | -34 | -42 | -58 | -70 | -40 | -208 | -115 | -10 | 27 |
| Profit before tax | -52 | 0 | 0 | 110 | 533 | 510 | 21 | 386 | 476 | 1.301 | 861 | 2.188 | 2.972 | 2.881 |
| Tax | -16 | -0 | -0 | 29 | 118 | 114 | 7 | 88 | 110 | 289 | 178 | 502 | 674 | 638 |
| Net profit | -37 | 0 | 0 | 81 | 415 | 395 | 14 | 298 | 366 | 1.012 | 683 | 1.686 | 2.298 | 2.243 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 685 | 0 | 0 | 4.692 | 3.224 | 3.277 | 3.781 | 4.531 | 4.622 | 6.042 | 6.553 | 7.006 | 9.363 | 16.171 |
| Equity | 332 | 0 | 0 | 1.189 | 1.603 | 1.799 | 1.613 | 1.911 | 877 | 1.889 | 2.072 | 3.448 | 5.586 | 7.669 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -352 | 0 | 0 | 3.503 | 1.621 | 1.479 | 2.168 | 2.620 | 3.746 | 4.148 | 4.478 | 3.557 | 3.776 | 8.499 |
| Total debt | -352 | 0 | 0 | 3.503 | 1.621 | 1.479 | 2.168 | 2.620 | 3.746 | 4.148 | 4.478 | 3.557 | 3.776 | 8.499 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LL Management | Management | 2013 | — | — |
EA Founder | Founder | 2010 | — | — |
CJ Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CHORN ApS | Company | 50.0% | 50.0% | 2022 |
DJLARSEN ApS | Company | 33.3% | 33.3% | 2022 |
LELARSEN ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Lennart Larsen | Management | 0 companies |
| Elsebeth Anna Larsen | Founder | 0 companies |
| Christian Jean-Marie Horn | Management | 0 companies |