| Revenue | DKK 300K | +80% |
| EBITDA | DKK 300K | +80% |
| Net profit | DKK 233K | +96% |
| Total assets | DKK 1,2M | -38% |
| Equity | DKK 513K | -20% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -74 | -141 | 69 | 17 | 123 | 177 | 58 | 195 | 288 | 480 | 718 | 412 | 167 | 300 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -74 | -141 | 69 | 17 | 123 | 177 | 58 | 195 | 288 | 480 | 718 | 412 | 167 | 300 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -74 | -141 | 69 | 17 | 123 | 177 | 58 | 195 | 288 | 480 | 718 | 412 | 167 | 300 |
| Net financials | -5 | -0 | -3 | -0 | -1 | -4 | -5 | -3 | -8 | -11 | -17 | -10 | -14 | -1 |
| Profit before tax | -79 | -141 | 66 | 17 | 121 | 174 | 53 | 192 | 281 | 469 | 701 | 402 | 153 | 299 |
| Tax | -0 | -17 | 16 | 5 | 27 | 39 | 12 | 42 | 62 | 103 | 154 | 89 | 34 | 66 |
| Net profit | -79 | -124 | 50 | 12 | 94 | 135 | 41 | 150 | 219 | 366 | 547 | 313 | 119 | 233 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 188 | 238 | 287 | 267 | 452 | 422 | 519 | 549 | 569 | 845 | 1.115 | 1.199 | 1.895 | 1.170 |
| Equity | 1 | 125 | 134 | 106 | 201 | 336 | 326 | 426 | 495 | 661 | 908 | 821 | 640 | 513 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 187 | -114 | 153 | 161 | 251 | 86 | 193 | 122 | 74 | 183 | 207 | 377 | 1.255 | 657 |
| Total debt | 187 | -114 | 153 | 161 | 251 | 86 | 193 | 122 | 74 | 183 | 207 | 377 | 1.255 | 657 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP Management | Management | 2011 | — | — |
KK Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PAPE LARSEN HOLDING ApS | Company | 33.3% | 33.3% | 2011 |
KLOKKER HOLDING ApS | Company | 33.3% | 33.3% | 2011 |
DIAPS ApS | Company | 20.0% | 20.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Pape Larsen | Management | 0 companies |
| Kenneth Klokker | Management | 0 companies |
| Claus Dalgaard | Chairman | 0 companies |
| Michael Lassen Schmidt | Chairman | 0 companies |