| Revenue | DKK 1M | -26% |
| EBITDA | DKK 360K | -50% |
| Net profit | DKK 203K | -59% |
| Total assets | DKK 1,4M | -24% |
| Equity | DKK 859K | -32% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 125 | 285 | 279 | 352 | 536 | 739 | 912 | 882 | 1.081 | 1.059 | 1.116 | 1.407 | 1.044 |
| Staff expenses | -182 | -277 | -252 | -333 | -433 | -456 | -638 | -517 | -570 | -573 | -627 | -682 | -684 |
| EBITDA | -58 | 8 | 26 | 19 | 78 | 282 | 274 | 364 | 511 | 486 | 489 | 725 | 360 |
| Depreciation & amort. | -4 | -7 | -14 | -11 | -36 | -52 | -75 | -50 | -56 | -98 | -109 | -83 | -83 |
| EBIT | -61 | 0 | 12 | 8 | 41 | 230 | 199 | 315 | 455 | 388 | 380 | 642 | 278 |
| Net financials | 0 | 0 | 0 | 1 | 26 | 0 | 2 | -6 | -4 | -4 | -10 | -10 | -16 |
| Profit before tax | -61 | 0 | 13 | 8 | 68 | 230 | 201 | 309 | 451 | 384 | 370 | 632 | 262 |
| Tax | -0 | -0 | -0 | -0 | -0 | 66 | 45 | 69 | 99 | 85 | 82 | 139 | 59 |
| Net profit | -61 | 0 | 13 | 8 | 68 | 164 | 156 | 241 | 351 | 299 | 288 | 493 | 203 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 70 | 142 | 202 | 228 | 304 | 607 | 858 | 1.032 | 1.196 | 1.403 | 1.523 | 1.808 | 1.366 |
| Equity | 19 | 19 | 32 | 40 | 108 | 272 | 428 | 669 | 798 | 875 | 963 | 1.256 | 859 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 56 | 23 | 75 | 89 | 50 | 69 | 135 | 55 |
| Short-term debt | 51 | 123 | 171 | 188 | 196 | 269 | 375 | 266 | 283 | 431 | 447 | 388 | 440 |
| Total debt | 51 | 123 | 171 | 188 | 196 | 324 | 398 | 342 | 372 | 481 | 516 | 523 | 495 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ole Mosbæk Holding ApS | Company | 50.0% | 50.0% | 2018 |
Lars Bybjerg Holding ApS | Company | 50.0% | 50.0% | 2018 |
| Individual | 10.0% | 10.0% | 2017 | |
POP SP ApS | Company | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Bybjerg Pedersen | Management | 0 companies |
| Ole Mosbæk | Chairman | 0 companies |