| Revenue | DKK 10,9M | +27% |
| EBITDA | DKK 3M | +80% |
| Net profit | DKK 2M | +112% |
| Total assets | DKK 7M | +34% |
| Equity | DKK 3,6M | +36% |
| Employees | 16 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 689 | 2.108 | 2.879 | 3.221 | 3.711 | 4.712 | 4.690 | 5.752 | 5.925 | 8.345 | 8.597 | 9.743 | 8.535 | 10.854 |
| Staff expenses | -644 | -1.677 | -2.494 | -2.845 | -2.845 | -3.560 | -4.100 | -4.311 | -4.718 | -5.985 | -6.871 | -7.424 | -6.888 | -7.843 |
| EBITDA | -4 | 244 | 100 | 376 | 687 | 1.152 | 590 | 1.441 | 1.206 | 2.360 | 1.726 | 2.319 | 1.647 | 2.964 |
| Depreciation & amort. | -0 | -0 | -0 | -286 | -236 | -254 | -217 | -121 | -128 | -193 | -202 | -207 | -218 | -195 |
| EBIT | -4 | 244 | 100 | 90 | 452 | 898 | 373 | 1.320 | 1.078 | 2.167 | 1.523 | 2.112 | 1.429 | 2.769 |
| Net financials | -39 | -107 | -60 | -22 | -19 | -16 | -27 | -12 | -67 | -134 | -49 | -145 | -107 | -88 |
| Profit before tax | -44 | 138 | 40 | 68 | 433 | 882 | 346 | 1.308 | 1.011 | 2.033 | 1.474 | 1.967 | 1.322 | 2.681 |
| Tax | -3 | 40 | 9 | 8 | 95 | 194 | 54 | 263 | 325 | 513 | 406 | 511 | 393 | 711 |
| Net profit | -40 | 98 | 31 | 60 | 337 | 688 | 293 | 1.044 | 686 | 1.520 | 1.068 | 1.456 | 930 | 1.970 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.685 | 1.537 | 2.323 | 2.219 | 2.241 | 2.754 | 2.406 | 3.597 | 5.870 | 6.011 | 8.002 | 7.746 | 5.242 | 7.044 |
| Equity | — | 558 | 589 | 649 | 986 | 1.474 | 1.567 | 2.611 | 2.097 | 2.817 | 3.285 | 3.741 | 2.671 | 3.641 |
| Long-term debt | 339 | 427 | 667 | 0 | 199 | 45 | 0 | 0 | 1.118 | 859 | 644 | 508 | 344 | 217 |
| Short-term debt | 914 | 670 | 1.021 | 1.122 | 1.017 | 1.221 | 839 | 986 | 2.586 | 2.269 | 4.008 | 3.424 | 2.164 | 3.097 |
| Total debt | 1.254 | 1.097 | 1.734 | 1.570 | 1.216 | 1.266 | 839 | 986 | 3.703 | 3.128 | 4.652 | 3.932 | 2.508 | 3.314 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Founder | Founder | 2011 | — | — |
PR Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
P.R.A. HOLDING ApS | Company | 100.0% | 100.0% | 2019 |
CHIP HOLDING ApS | Company | 25.0% | 25.0% | 2013 |
SISABE HOLDING ApS | Company | 25.0% | 25.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Lone Birte Larsen | Founder | 0 companies |
| Per Ronnie Andersen | Management | 0 companies |
| Benny Evan Jørgensen | Board of Directors | 0 companies |
| Jerrik Spang Petersen | Board of Directors | 0 companies |
| Bo Lynge Pedersen | Chairman | 0 companies |
| Christina Skarby Andersen | Board of Directors | 0 companies |
| Gert Jensen | Board of Directors | 0 companies |