| Revenue | DKK 6,8M | +13% |
| EBITDA | DKK 1,6M | +59% |
| Net profit | DKK 1,2M | +67% |
| Total assets | DKK 3,1M | +30% |
| Equity | DKK 1,3M | +55% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.204 | 4.748 | 4.833 | 4.663 | 5.124 | 4.920 | 5.193 | 5.207 | 4.389 | 5.344 | 6.772 | 6.212 | 6.041 | 6.837 |
| Staff expenses | -2.606 | -3.531 | -3.959 | -4.031 | -4.136 | -3.951 | -4.164 | -4.106 | -3.831 | -4.038 | -4.577 | -5.303 | -5.031 | -5.233 |
| EBITDA | 599 | 1.217 | 874 | 632 | 988 | 969 | 1.029 | 1.100 | 558 | 1.307 | 2.195 | 909 | 1.011 | 1.604 |
| Depreciation & amort. | -272 | -287 | -320 | -332 | -315 | -162 | -178 | -195 | -199 | -215 | -206 | -100 | -92 | -109 |
| EBIT | 327 | 930 | 554 | 300 | 673 | 807 | 851 | 906 | 359 | 1.092 | 1.989 | 809 | 919 | 1.496 |
| Net financials | -114 | -75 | -51 | -35 | -35 | -34 | -43 | -29 | -122 | 133 | -246 | 54 | -1 | 2 |
| Profit before tax | 213 | 855 | 503 | 264 | 639 | 772 | 808 | 876 | 237 | 1.225 | 1.742 | 863 | 917 | 1.498 |
| Tax | 53 | 211 | 124 | 62 | 142 | 172 | 178 | 190 | 52 | 270 | 384 | 190 | 218 | 329 |
| Net profit | 160 | 645 | 380 | 202 | 497 | 600 | 630 | 686 | 185 | 955 | 1.359 | 673 | 699 | 1.168 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.546 | 2.820 | 3.461 | 3.506 | 4.157 | 4.417 | 5.159 | 5.287 | 4.428 | 6.679 | 6.862 | 2.425 | 2.366 | 3.087 |
| Equity | 240 | 884 | 1.264 | 1.466 | 1.963 | 2.063 | 2.193 | 2.379 | 1.363 | 2.318 | 3.177 | 753 | 853 | 1.321 |
| Long-term debt | 839 | 0 | 0 | 0 | 133 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.448 | 1.904 | 2.168 | 2.029 | 2.041 | 2.289 | 2.881 | 2.840 | 3.016 | 4.331 | 3.685 | 1.653 | 1.468 | 1.714 |
| Total debt | 2.287 | 1.904 | 2.168 | 2.029 | 2.174 | 2.289 | 2.881 | 2.840 | 3.016 | 4.331 | 3.685 | 1.653 | 1.468 | 1.714 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EL Founder | Founder | 2011 | — | — |
HW Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lumske Holding ApS | Company | 100.0% | 100.0% | 2022 |
LAUTERBACH HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Erwin Lauterbach | Founder | 0 companies |
| Henrik Walbom | Chief Executive Officer | 0 companies |