| Revenue | DKK 720K | +38% |
| EBITDA | DKK 251K | +189% |
| Net profit | DKK 81K | +321% |
| Total assets | DKK 1,7M | +16% |
| Equity | DKK 1,1M | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 538 | 441 | 562 | 541 | 550 | 1.216 | 683 | 234 | 1.446 | 754 | 395 | 523 | 720 |
| Staff expenses | -348 | -311 | -512 | -431 | -416 | -556 | -500 | -472 | -471 | -479 | -431 | -436 | -469 |
| EBITDA | 190 | 131 | 50 | 110 | 134 | 660 | 183 | -238 | 975 | 275 | -36 | 87 | 251 |
| Depreciation & amort. | -42 | -68 | -80 | -86 | -103 | -87 | -103 | -108 | -116 | -169 | -190 | -124 | -150 |
| EBIT | 148 | 63 | -30 | 23 | 31 | 573 | 80 | -346 | 859 | 106 | -226 | -37 | 101 |
| Net financials | -3 | -8 | -8 | -5 | -6 | -6 | -2 | -7 | -7 | -9 | -5 | -7 | 4 |
| Profit before tax | 145 | 55 | -38 | 18 | 25 | 567 | 78 | -352 | 852 | 97 | -231 | -44 | 105 |
| Tax | 36 | 15 | -9 | 4 | 6 | 125 | 17 | 0 | 110 | 21 | -51 | -7 | 24 |
| Net profit | 109 | 40 | -29 | 14 | 19 | 442 | 61 | -352 | 742 | 76 | -180 | -37 | 81 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 414 | 472 | 564 | 453 | 444 | 765 | 1.011 | 689 | 2.163 | 1.754 | 1.329 | 1.497 | 1.743 |
| Equity | 204 | 244 | 215 | 229 | 248 | 690 | 751 | 398 | 1.140 | 1.216 | 1.036 | 999 | 1.081 |
| Long-term debt | 0 | 0 | 105 | 70 | 33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 200 | 215 | 240 | 145 | 162 | 70 | 260 | 291 | 930 | 460 | 266 | 479 | 662 |
| Total debt | 200 | 215 | 346 | 216 | 195 | 70 | 260 | 291 | 930 | 460 | 266 | 479 | 662 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LØ Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CARLARRUM HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Ørum | Chief Executive Officer | 0 companies |
| Jesper Kragmann | Board of Directors | 0 companies |
| Tonny Vangsgaard Gravesen | Chairman | 0 companies |
| Caroline Thorsteinsson Ørum | Board of Directors | 0 companies |