| Revenue | DKK 12,2M | +0% |
| EBITDA | DKK 3,1M | -32% |
| Net profit | DKK 1,9M | -35% |
| Total assets | DKK 16,8M | +56% |
| Equity | DKK 5,9M | -2% |
| Employees | 34 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.152 | 2.237 | 3.692 | 3.244 | 4.199 | 4.296 | 3.241 | 2.903 | 4.868 | 7.318 | 6.710 | -890 | 12.225 | 12.235 |
| Staff expenses | -1.010 | -738 | -839 | -884 | -1.086 | -1.325 | -1.324 | -2.455 | -4.002 | -5.971 | -5.959 | -1.915 | -7.661 | -9.119 |
| EBITDA | 1.142 | 1.499 | 2.853 | 2.360 | 3.113 | 2.970 | 1.917 | 449 | 866 | 1.346 | 750 | -2.804 | 4.565 | 3.116 |
| Depreciation & amort. | -354 | -329 | -329 | -338 | -480 | -182 | -235 | -293 | -77 | -65 | -284 | -87 | -274 | -393 |
| EBIT | 788 | 1.170 | 2.524 | 2.022 | 2.632 | 2.788 | 1.682 | 155 | 789 | 1.281 | 466 | -2.891 | 4.291 | 2.723 |
| Net financials | -32 | -16 | -14 | -14 | -1 | -47 | -24 | -56 | -81 | -62 | -547 | -89 | -541 | -338 |
| Profit before tax | 757 | 1.154 | 2.510 | 2.008 | 2.631 | 2.741 | 1.657 | 100 | 709 | 1.219 | -81 | -2.980 | 3.750 | 2.384 |
| Tax | 277 | 372 | 700 | 549 | 657 | 606 | 365 | 22 | 156 | 271 | -110 | -832 | 913 | 527 |
| Net profit | 479 | 782 | 1.810 | 1.459 | 1.974 | 2.134 | 1.293 | 78 | 553 | 948 | 29 | -2.148 | 2.837 | 1.858 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.257 | 16.867 | 19.459 | 13.173 | 12.087 | 15.273 | 21.919 | 11.508 | 16.504 | 29.341 | 25.184 | 9.660 | 10.747 | 16.762 |
| Equity | 2.609 | 2.991 | 4.301 | 5.260 | 6.235 | 4.869 | 5.161 | 5.239 | 3.876 | 4.740 | 5.357 | 3.210 | 6.047 | 5.904 |
| Long-term debt | 0 | 0 | 0 | 0 | 48 | 48 | 69 | 99 | 167 | 167 | 172 | 172 | 2.376 | 0 |
| Short-term debt | 11.646 | 13.875 | 15.158 | 7.879 | 5.763 | 10.323 | 16.661 | 6.055 | 12.448 | 24.411 | 19.458 | 6.278 | 2.162 | 10.641 |
| Total debt | 11.646 | 13.875 | 15.158 | 7.879 | 5.811 | 10.371 | 16.730 | 6.153 | 12.615 | 24.578 | 19.630 | 6.450 | 4.538 | 10.641 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LE Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FACIUS HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Lasse Eskildsen Facius | Management | 0 companies |