| Revenue | DKK 5M | -35% |
| EBITDA | DKK 3,8M | +11% |
| Net profit | DKK 1,3M | +13% |
| Total assets | DKK 18M | +10% |
| Equity | DKK 8,1M | +4% |
| Employees | 13 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3.003 | 4.220 | 5.056 | 5.589 | 4.910 | 5.790 | 6.168 | 8.024 | 8.711 | 9.139 | 7.394 | 7.648 | 4.989 |
| Staff expenses | -2.706 | -3.585 | -4.123 | -3.883 | -2.350 | -2.639 | -3.015 | -4.018 | -3.869 | -3.707 | -3.444 | -4.211 | -1.184 |
| EBITDA | -68 | 635 | 932 | 1.705 | 2.560 | 3.151 | 3.153 | 4.006 | 4.842 | 5.432 | 3.950 | 3.436 | 3.805 |
| Depreciation & amort. | -115 | -152 | -222 | -210 | -394 | -469 | -519 | -868 | -807 | -1.076 | -1.391 | -1.311 | -1.606 |
| EBIT | -183 | 483 | 710 | 1.495 | 2.167 | 2.682 | 2.634 | 3.138 | 4.034 | 4.355 | 2.559 | 2.126 | 2.199 |
| Net financials | -116 | -236 | -268 | -296 | -319 | -324 | -280 | -428 | -525 | -507 | -481 | -572 | -603 |
| Profit before tax | -15 | 247 | 442 | 1.199 | 1.847 | 2.358 | 2.353 | 2.710 | 3.509 | 3.848 | 2.078 | 1.553 | 1.595 |
| Tax | 26 | 47 | 142 | 341 | 410 | 485 | 516 | 677 | 836 | 889 | 371 | 391 | 278 |
| Net profit | -41 | 200 | 300 | 858 | 1.437 | 1.873 | 1.837 | 2.033 | 2.673 | 2.959 | 1.706 | 1.163 | 1.318 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.724 | 2.400 | 2.989 | 4.425 | 5.986 | 7.374 | 9.582 | 12.871 | 14.304 | 16.376 | 15.429 | 16.394 | 17.990 |
| Equity | 121 | 314 | 422 | 1.088 | 1.928 | 2.801 | 3.638 | 4.671 | 6.344 | 8.302 | 7.659 | 7.822 | 8.139 |
| Long-term debt | 0 | 54 | 54 | 0 | 0 | 550 | 0 | 0 | 0 | 0 | 0 | 371 | 482 |
| Short-term debt | -2.583 | 2.017 | 2.463 | 3.234 | 4.005 | 3.996 | 5.914 | 8.158 | 7.884 | 7.987 | 7.709 | 8.094 | 9.213 |
| Total debt | -2.583 | 2.071 | 2.517 | 3.234 | 4.005 | 4.546 | 5.914 | 8.158 | 7.884 | 7.987 | 7.709 | 8.464 | 9.696 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LL Founder | Founder | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
| Individual | 33.3% | 33.3% | 2016 | |
Rotvig Holding ApS | Company | 20.0% | 20.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Løkke Laijla Terkelsen | Founder | 0 companies |