| Revenue | DKK 12,9M | +191% |
| EBITDA | DKK 3,2M | +140% |
| Net profit | DKK 326K | +102% |
| Total assets | DKK 83,8M | +23% |
| Equity | DKK 5,4M | +6% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.584 | 9.134 | 8.416 | 8.327 | 13.148 | 9.553 | 4.038 | 19.968 | 20.857 | 4.414 | 12.853 |
| Staff expenses | -4.060 | -4.054 | -4.584 | -3.944 | -3.535 | -4.156 | -8.651 | -12.217 | -13.507 | -10.553 | -9.563 |
| EBITDA | 2.524 | 5.080 | 3.832 | 4.333 | 9.613 | 5.397 | -4.614 | 7.751 | 4.596 | -8.048 | 3.190 |
| Depreciation & amort. | -278 | -1.766 | -2.484 | -2.830 | -2.434 | -2.745 | -2.532 | -2.719 | -4.881 | -3.023 | -2.406 |
| EBIT | 2.247 | 3.313 | 1.348 | 1.503 | 7.179 | 2.652 | -7.146 | 5.032 | -286 | -11.071 | 784 |
| Net financials | -1.528 | -1.610 | -1.532 | -1.852 | -1.992 | -2.481 | -2.889 | -4.168 | -6.339 | -3.228 | -617 |
| Profit before tax | 718 | 1.704 | -185 | -349 | 5.187 | 169 | -10.054 | 864 | -6.625 | -14.299 | 168 |
| Tax | 196 | 295 | -117 | 31 | 999 | 62 | -2.197 | 203 | 276 | -49 | -158 |
| Net profit | 522 | 1.409 | -68 | -380 | 4.187 | 107 | -7.857 | 661 | -6.901 | -14.250 | 326 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.933 | 31.441 | 45.576 | 46.832 | 52.495 | 49.128 | 55.357 | 84.618 | 75.133 | 68.179 | 83.814 |
| Equity | 1.215 | 4.620 | 4.552 | 4.172 | 8.359 | 8.466 | 610 | 1.271 | 19.370 | 5.120 | 5.445 |
| Long-term debt | 2.500 | 7.147 | 12.836 | 11.019 | 6.572 | 8.330 | 18.313 | 22.618 | 16.120 | 27.289 | 27.690 |
| Short-term debt | 23.101 | 18.599 | 27.230 | 30.653 | 35.716 | 30.616 | 36.434 | 60.730 | 39.643 | 35.770 | 50.679 |
| Total debt | 25.601 | 25.747 | 40.066 | 41.671 | 42.288 | 38.946 | 54.748 | 83.348 | 55.763 | 63.059 | 78.368 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LJ Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SCANPO HOLDING ApS | Company | 100.0% | 100.0% | 2018 |
Claja Holding ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Jacobsen | Management | 0 companies |
| Johnni Peder Pedersen | Board of Directors | 0 companies |
| Bjarne Bent Jensen | Board of Directors | 0 companies |
| Michael Zøhner-Pedersen | Chairman | 0 companies |
| Tina Søholt Jacobsen | Chairman | 0 companies |
| Henrik Jappe | Chairman | 0 companies |
| Claus Jacobsen | Board of Directors | 0 companies |