| Revenue | DKK 2,1M | +84% |
| EBITDA | DKK 1,3M | +107% |
| Net profit | DKK 455K | +72% |
| Total assets | DKK 9,1M | +21% |
| Equity | DKK 3,3M | +11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 803 | 603 | 1.283 | 1.868 | 1.605 | 1.797 | 1.395 | 1.575 | 1.576 | 1.978 | 1.825 | 1.326 | 1.127 | 2.077 |
| Staff expenses | -487 | -232 | -566 | -623 | -717 | -769 | -686 | -654 | -622 | -733 | -685 | -159 | -476 | -697 |
| EBITDA | 317 | 370 | 716 | 1.245 | 888 | 1.029 | 709 | 921 | 954 | 1.245 | 1.140 | 1.167 | 651 | 1.345 |
| Depreciation & amort. | -116 | -93 | -140 | -542 | -380 | -397 | -267 | -259 | -255 | -423 | -502 | -310 | -228 | -648 |
| EBIT | 200 | 278 | 576 | 704 | 508 | 632 | 442 | 662 | 699 | 823 | 638 | 857 | 423 | 697 |
| Net financials | -77 | -69 | -71 | -96 | -108 | -91 | -99 | -152 | -168 | -158 | -206 | -165 | -106 | -124 |
| Profit before tax | 123 | 209 | 505 | 608 | 400 | 541 | 343 | 509 | 531 | 664 | 431 | 692 | 317 | 572 |
| Tax | 32 | 56 | 116 | 149 | 93 | 125 | 80 | 117 | 120 | 132 | 61 | 127 | 53 | 117 |
| Net profit | 91 | 153 | 388 | 459 | 307 | 416 | 263 | 392 | 411 | 532 | 371 | 565 | 264 | 455 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.834 | 3.631 | 4.115 | 5.926 | 6.010 | 5.684 | 6.049 | 7.941 | 8.267 | 8.882 | 9.995 | 8.095 | 7.533 | 9.134 |
| Equity | 603 | 756 | 1.144 | 1.603 | 1.910 | 2.326 | 2.263 | 2.392 | 2.411 | 2.532 | 2.371 | 2.832 | 2.991 | 3.321 |
| Long-term debt | 2.896 | 2.347 | 2.401 | 2.994 | 2.823 | 2.747 | 2.981 | 3.255 | 3.614 | 4.008 | 4.982 | 4.604 | 3.765 | 4.624 |
| Short-term debt | 279 | 447 | 495 | 1.268 | 1.210 | 551 | 805 | 2.294 | 2.223 | 2.338 | 2.630 | 653 | 751 | 1.051 |
| Total debt | 3.175 | 2.794 | 2.896 | 4.262 | 4.032 | 3.298 | 3.786 | 5.549 | 5.837 | 6.346 | 7.612 | 5.257 | 4.516 | 5.675 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LL Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LARS LARSEN HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Larsen | Management | 0 companies |
| Mia Bull Holm Larsen | Chairman | 0 companies |
| Gert Thomassen | Board of Directors | 0 companies |