| Revenue | DKK 12M | +22% |
| EBITDA | DKK 2M | +76% |
| Net profit | DKK 1,2M | +251% |
| Total assets | DKK 11M | +23% |
| Equity | DKK 5M | +31% |
| Employees | 22 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.305 | 2.723 | 1.676 | 4.621 | 5.439 | 5.623 | 4.606 | 5.553 | 9.889 | 10.333 | 9.825 | 11.997 |
| Staff expenses | -76 | -417 | -1.628 | -3.853 | -4.018 | -4.197 | -3.632 | -4.465 | -8.102 | -8.943 | -8.681 | -9.705 |
| EBITDA | 174 | 90 | 48 | 769 | 1.421 | 1.413 | 938 | 1.088 | 1.787 | 1.390 | 1.144 | 2.018 |
| Depreciation & amort. | -33 | -33 | -51 | -30 | -138 | -329 | -308 | -353 | -566 | -509 | -423 | -359 |
| EBIT | 140 | 56 | -3 | 738 | 1.282 | 1.085 | 630 | 735 | 1.221 | 881 | 721 | 1.659 |
| Net financials | -3 | -5 | -34 | -19 | 247 | -54 | -93 | -128 | -150 | -190 | -264 | -199 |
| Profit before tax | 137 | 52 | -37 | 720 | 1.530 | 1.031 | 537 | 606 | 1.070 | 691 | 457 | 1.460 |
| Tax | 39 | 17 | 2 | 179 | 295 | 257 | 140 | 139 | 239 | 161 | 124 | 289 |
| Net profit | 99 | 35 | -40 | 541 | 1.235 | 774 | 397 | 467 | 831 | 531 | 333 | 1.171 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 374 | 1.023 | 1.269 | 2.800 | 3.940 | 4.716 | 8.461 | 9.089 | 8.696 | 9.232 | 8.968 | 11.035 |
| Equity | 179 | 213 | 173 | 714 | 1.783 | 1.757 | 1.654 | 2.121 | 2.952 | 3.483 | 3.816 | 4.987 |
| Long-term debt | 0 | 0 | 0 | 0 | 270 | 541 | 533 | 1.415 | 1.120 | 822 | 1.231 | 645 |
| Short-term debt | 196 | 810 | 1.096 | 2.086 | 1.887 | 2.366 | 6.083 | 5.514 | 4.123 | 4.835 | 3.780 | 5.166 |
| Total debt | 196 | 810 | 1.096 | 2.086 | 2.157 | 2.907 | 6.615 | 6.929 | 5.244 | 5.657 | 5.011 | 5.811 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LF Management | Management | 2013 | — | — |
RF Founder | Founder | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Entola Holding ApS | Company | 100.0% | 100.0% | 2016 |
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Frede Fog Larsen | Management | 0 companies |
| Rasmus Fog Larsen | Founder | 0 companies |