| Revenue | DKK 297,6M | -8% |
| EBITDA | DKK -1,2M | +86% |
| Net profit | DKK -93,1M | -117% |
| Total assets | DKK 120,8M | -49% |
| Equity | DKK 66,3M | -58% |
| Employees | 134 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.935 | 6.546 | 10.147 | 14.033 | 12.845 | 11.550 | 45.010 | 82.194 | 110.086 | 592.666 | 422.209 | 323.004 | 297.647 |
| Staff expenses | -474 | -2.391 | -5.194 | -7.336 | -11.349 | -20.777 | -32.051 | -36.752 | -34.433 | -56.280 | -56.260 | -57.896 | -60.766 |
| EBITDA | 2.461 | 4.064 | 4.953 | 6.697 | 1.496 | -9.227 | 12.959 | 45.408 | 75.653 | 72.189 | -40.122 | -8.319 | -1.158 |
| Depreciation & amort. | -0 | -0 | -106 | -444 | -619 | -1.398 | -3.285 | -3.896 | -2.821 | -4.442 | -37.444 | -36.624 | -90.143 |
| EBIT | 2.461 | 4.064 | 4.847 | 6.253 | 878 | -10.625 | 9.674 | 41.512 | 72.832 | 67.747 | -77.566 | -44.943 | -91.301 |
| Net financials | -23 | -42 | 27 | 45 | -1.591 | -1.744 | -378 | -6.172 | 3.248 | 6.996 | -7.215 | -1.515 | -3.524 |
| Profit before tax | 2.437 | 4.022 | 4.874 | 6.298 | -713 | -12.369 | 9.296 | 35.340 | 76.080 | 74.743 | -84.781 | -46.458 | -94.825 |
| Tax | 598 | 996 | 1.163 | 1.427 | 209 | -2.572 | 2.004 | 8.653 | 16.481 | 16.209 | -12.032 | -3.487 | -1.684 |
| Net profit | 1.839 | 3.026 | 3.711 | 4.871 | -922 | -9.797 | 7.292 | 26.687 | 59.599 | 58.534 | -72.749 | -42.971 | -93.141 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.906 | 8.861 | 13.625 | 23.392 | 77.664 | 83.638 | 146.731 | 140.368 | 177.914 | 236.199 | 275.087 | 238.508 | 120.761 |
| Equity | 1.919 | 3.945 | 3.655 | 6.026 | 4.849 | -4.933 | 53.758 | 79.963 | 99.814 | 119.017 | 202.317 | 159.479 | 66.251 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 903 | 2.313 | 17.971 | 16.118 | 0 | 0 | 0 |
| Short-term debt | 1.904 | 4.617 | 9.970 | 16.895 | 70.727 | 88.571 | 90.266 | 55.319 | 57.848 | 98.865 | 70.497 | 77.282 | 53.067 |
| Total debt | 1.904 | 4.916 | 9.970 | 16.895 | 70.727 | 88.571 | 91.169 | 57.632 | 75.819 | 114.983 | 70.497 | 77.282 | 53.067 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CR Management | Management | 2012 | — | — |
RB Management | Management | 2018 | — | — |
HA Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
JB | Chairman | 2021 | — | — |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lars Larsen Group A/S | Company | 100.0% | 100.0% | 2023 |
Sofaco International ApS | Company | 100.0% | 100.0% | 2017 |
Sofaco Holding ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Rudolph-Christiansen | Management | 0 companies |
| René Buchardt Hansen | Management | 0 companies |
| Henrik Andersen | Management | 0 companies |
| Lars Kallesøe | Board of Directors | 0 companies |
| Niels Veien | Board of Directors | 0 companies |
| Peter Dornonville de la Cour Andsager | Board of Directors | 0 companies |
| Jan Bøgh | Chairman | 0 companies |
| Henrik Naundrup | Board of Directors | 0 companies |