| Revenue | — | — |
| EBITDA | DKK 12M | +2% |
| Net profit | DKK 11,6M | +0% |
| Total assets | DKK 55,5M | +11% |
| Equity | DKK 45M | +24% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -16 | -20 | -21 | 80 | 3.418 | 7.554 | 3.886 | 3.045 | 3.657 | 2.372 | 376 | 4.315 | 11.749 | 11.970 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -16 | -20 | -21 | 80 | 3.418 | 7.554 | 3.886 | 3.045 | 3.657 | 2.372 | 376 | 4.315 | 11.749 | 11.970 |
| Net financials | 0 | 0 | -12 | 99 | 3.429 | 7.576 | 3.900 | 3.050 | 3.647 | 2.389 | 272 | 4.211 | 11.630 | 11.563 |
| Profit before tax | -16 | -20 | -32 | 79 | 3.411 | 7.554 | 3.881 | 3.034 | 3.629 | 2.370 | 245 | 4.191 | 11.610 | 11.531 |
| Tax | -2 | -4 | -7 | -5 | -6 | -5 | -4 | -0 | -5 | -5 | -32 | -32 | -32 | -88 |
| Net profit | -14 | -16 | -25 | 84 | 3.417 | 7.559 | 3.885 | 3.034 | 3.633 | 2.375 | 277 | 4.223 | 11.642 | 11.619 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 175 | 249 | 335 | 335 | 3.917 | 11.378 | 16.080 | 19.374 | 22.809 | 24.023 | 24.139 | 32.912 | 49.955 | 55.501 |
| Equity | 66 | 50 | 25 | 109 | 3.675 | 11.233 | 15.118 | 18.152 | 21.786 | 20.245 | 20.523 | 24.745 | 36.387 | 45.007 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 109 | 199 | 310 | 226 | 242 | 145 | 961 | 1.222 | 1.024 | 3.777 | 3.617 | 8.167 | 13.568 | 10.494 |
| Total debt | 109 | 199 | 310 | 226 | 242 | 145 | 961 | 1.222 | 1.024 | 3.777 | 3.617 | 8.167 | 13.568 | 10.494 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2012 | — | — |
JL Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JL HOLDING FAABORG ApS | Company | 50.0% | 50.0% | 2012 |
KL HOLDING FAABORG ApS | Company | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Brolykke Larsen | Management | 0 companies |
| Jan Larsen | Management | 0 companies |