| Revenue | DKK 1,7M | +18% |
| EBITDA | DKK 440K | -11% |
| Net profit | DKK 412K | +10% |
| Total assets | DKK 4,3M | +17% |
| Equity | DKK 3,3M | +14% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.158 | 1.072 | 756 | 956 | 1.781 | 1.884 | 1.828 | 1.729 | 1.644 | 2.153 | 1.973 | 1.618 | 1.443 | 1.710 |
| Staff expenses | -902 | -863 | -669 | -727 | -1.080 | -1.112 | -1.133 | -1.168 | -1.161 | -1.200 | -1.318 | -1.194 | -950 | -1.270 |
| EBITDA | 255 | 209 | 87 | 229 | 701 | 772 | 696 | 561 | 483 | 954 | 655 | 424 | 493 | 440 |
| Depreciation & amort. | 70 | 74 | -182 | -59 | -59 | -75 | -37 | -45 | -65 | -74 | -47 | -75 | -31 | -12 |
| EBIT | 186 | 135 | -95 | 170 | 642 | 697 | 659 | 516 | 419 | 879 | 608 | 349 | 462 | 428 |
| Net financials | -81 | -73 | -47 | -9 | 2 | -77 | -11 | -9 | -14 | 19 | 77 | 41 | 20 | 100 |
| Profit before tax | 105 | 62 | -142 | 162 | 644 | 619 | 648 | 507 | 405 | 898 | 685 | 391 | 482 | 528 |
| Tax | 32 | 18 | -34 | 36 | 142 | 143 | 143 | 112 | 89 | 210 | 149 | 91 | 106 | 116 |
| Net profit | 73 | 45 | -107 | 126 | 502 | 476 | 505 | 395 | 316 | 688 | 535 | 300 | 376 | 412 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.530 | 2.054 | 1.632 | 1.799 | 2.669 | 3.143 | 3.026 | 3.324 | 3.085 | 3.616 | 3.595 | 3.561 | 3.670 | 4.293 |
| Equity | 153 | 198 | 826 | 952 | 1.454 | 1.930 | 1.985 | 2.381 | 997 | 1.685 | 2.220 | 2.520 | 2.896 | 3.307 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 152 | 98 | 107 | 87 |
| Short-term debt | 1.365 | 1.856 | 806 | 847 | 1.211 | 1.213 | 1.039 | 941 | 2.089 | 1.931 | 1.223 | 943 | 668 | 898 |
| Total debt | 1.365 | 1.856 | 806 | 847 | 1.211 | 1.213 | 1.039 | 941 | 2.089 | 1.931 | 1.375 | 1.041 | 774 | 985 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PR Management | Management | 2011 | — | — |
LS Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LARS JUEL HOLDING ApS | Company | 100.0% | 100.0% | 2020 |
| Individual | 20.0% | 20.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Reimers-Jessen | Management | 0 companies |
| Lars Schacht Juel | Management | 0 companies |