| Revenue | — | — |
| EBITDA | DKK 3,9M | +90% |
| Net profit | DKK 3,9M | +95% |
| Total assets | DKK 9,2M | -63% |
| Equity | DKK 8,8M | -39% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | 76.809 | 85.715 | — | — | — | — | — |
| Staff expenses | -0 | -0 | -62.172 | -70.493 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.431 | 441 | 14.636 | 15.197 | 2.210 | 5.490 | 6.618 | 2.067 | 3.917 |
| Depreciation & amort. | -0 | -0 | -9.270 | -9.709 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.431 | 441 | 5.366 | 5.488 | 2.210 | 5.490 | 6.618 | 2.067 | 3.917 |
| Net financials | -1.456 | 429 | -2.891 | -2.383 | 2.137 | 5.403 | 6.483 | 2.000 | 3.929 |
| Profit before tax | -1.471 | 413 | 2.475 | 3.106 | 2.103 | 5.409 | 6.472 | 1.982 | 3.911 |
| Tax | -14 | -11 | 497 | 572 | -25 | -17 | -35 | -23 | -5 |
| Net profit | -1.457 | 423 | 1.978 | 2.533 | 2.128 | 5.425 | 6.506 | 2.005 | 3.916 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.143 | 8.870 | 78.799 | 72.869 | 19.413 | 23.918 | 26.028 | 24.865 | 9.214 |
| Equity | -3.146 | -2.723 | -391 | 2.142 | 4.271 | 8.846 | 13.852 | 14.357 | 8.773 |
| Long-term debt | 0 | 0 | 47.397 | 34.102 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 11.290 | 11.593 | 29.116 | 34.129 | 15.143 | 15.072 | 12.175 | 10.508 | 440 |
| Total debt | 11.290 | 11.593 | 76.513 | 68.231 | 15.143 | 15.072 | 12.175 | 10.508 | 440 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FL Management | Management | 2011 | — | — |
LE Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Larsenbus ApS | Company | 100.0% | 100.0% | 2021 |
JVK bus Invest ApS | Company | 10.0% | 10.0% | 2013 |
FLA HOLDING, GREVE ApS | Company | 33.3% | 33.3% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Leiberg Nissen | Management | 0 companies |
| Lars Eg Larsen | Management | 0 companies |
| Brian Höyer | Board of Directors | 0 companies |
| Teddy Krogh | Board of Directors | 0 companies |
| Mogens Outsen Pedersen | Chairman | 0 companies |