| Revenue | DKK 2,9M | +71% |
| EBITDA | DKK 829K | +255% |
| Net profit | DKK 481K | +1517% |
| Total assets | DKK 2,3M | +14% |
| Equity | DKK 758K | +174% |
| Employees | 26 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.425 | 2.464 | 2.267 | 1.673 | 1.848 | 2.502 | 2.140 | 642 | 2.065 | 2.269 | 1.677 | 2.873 |
| Staff expenses | -1.478 | -1.572 | -1.714 | -1.376 | -1.331 | -1.674 | -1.536 | -846 | -1.153 | -1.550 | -1.807 | -2.043 |
| EBITDA | 947 | 892 | 553 | 297 | 517 | 828 | 604 | -203 | 912 | 719 | -535 | 829 |
| Depreciation & amort. | -173 | -225 | -205 | -220 | -217 | -124 | -141 | -131 | -116 | -116 | -112 | -162 |
| EBIT | 774 | 667 | 348 | 76 | 300 | 704 | 463 | -334 | 796 | 603 | -647 | 667 |
| Net financials | -23 | -9 | 2 | 28 | 35 | -55 | -15 | -24 | -17 | -21 | 463 | -46 |
| Profit before tax | 751 | 658 | 350 | 105 | 335 | 760 | 448 | -358 | 778 | 582 | -184 | 621 |
| Tax | 186 | 166 | 81 | 23 | 74 | 167 | 100 | -78 | 173 | 128 | -150 | 140 |
| Net profit | 565 | 492 | 269 | 82 | 261 | 593 | 348 | -280 | 606 | 454 | -34 | 481 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.479 | 1.712 | 1.777 | 1.677 | 2.119 | 1.925 | 2.010 | 1.485 | 1.516 | 2.182 | 2.018 | 2.297 |
| Equity | 655 | 844 | 1.113 | 1.195 | 1.456 | 683 | 531 | 251 | 857 | 810 | 276 | 758 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 166 | 0 | 0 | 0 | 0 |
| Short-term debt | 811 | 867 | 664 | 482 | 663 | 1.242 | 1.479 | 1.068 | 574 | 1.158 | 1.734 | 1.530 |
| Total debt | 811 | 867 | 664 | 482 | 663 | 1.242 | 1.479 | 1.234 | 574 | 1.158 | 1.734 | 1.530 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LL Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LLP INVEST ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Lind Pedersen | Management | 0 companies |