| Revenue | DKK 7,6M | +41% |
| EBITDA | DKK 2,7M | +138% |
| Net profit | DKK 1,9M | +157% |
| Total assets | DKK 9,4M | +10% |
| Equity | DKK 4,7M | +32% |
| Employees | 19 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -21 | 28 | 256 | 466 | 1.243 | 1.643 | 2.518 | 3.684 | 4.406 | 5.724 | 5.416 | 7.632 |
| Staff expenses | -0 | -0 | -30 | -559 | -926 | -1.085 | -1.631 | -2.489 | -3.620 | -3.760 | -4.271 | -4.902 |
| EBITDA | -21 | 28 | 225 | -93 | 317 | 558 | 887 | 1.195 | 786 | 1.964 | 1.145 | 2.729 |
| Depreciation & amort. | -0 | -8 | -18 | -21 | -25 | -15 | -12 | -0 | -0 | -0 | -3 | -46 |
| EBIT | -21 | 20 | 208 | -113 | 292 | 543 | 875 | 1.195 | 786 | 1.964 | 1.141 | 2.684 |
| Net financials | 0 | -1 | -4 | -10 | -27 | -42 | -38 | -15 | -70 | -159 | -182 | -249 |
| Profit before tax | -21 | 19 | 204 | -124 | 265 | 500 | 837 | 1.179 | 716 | 1.805 | 960 | 2.434 |
| Tax | -0 | 0 | 45 | -22 | 56 | 111 | 186 | 263 | 170 | 406 | 223 | 542 |
| Net profit | -21 | 19 | 159 | -102 | 209 | 389 | 652 | 916 | 546 | 1.398 | 737 | 1.893 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 68 | 118 | 526 | 1.337 | 1.515 | 3.323 | 4.460 | 6.084 | 8.055 | 8.018 | 8.537 | 9.407 |
| Equity | 59 | 78 | 237 | 135 | 344 | 733 | 1.384 | 2.300 | 2.446 | 3.845 | 3.581 | 4.737 |
| Long-term debt | 0 | 0 | 0 | 707 | 728 | 752 | 37 | 196 | 0 | 0 | 0 | 0 |
| Short-term debt | 9 | 39 | 286 | 496 | 442 | 1.838 | 3.038 | 3.587 | 5.609 | 4.173 | 4.948 | 4.662 |
| Total debt | 9 | 39 | 286 | 1.202 | 1.170 | 2.590 | 3.075 | 3.784 | 5.609 | 4.173 | 4.948 | 4.662 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LK Management | Management | 2013 | — | — |
LL Management | Management | 2013 | — | — |
LR Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LLE Holding ApS | Company | 33.3% | 33.3% | 2017 |
DAM HOLDING ApS | Company | 25.0% | 25.0% | 2022 |
Cica Holding ApS | Company | 25.0% | 25.0% | 2017 |
FØRGAARD HOLDING ApS | Company | 10.0% | 10.0% | 2024 |
Hugse Holding ApS | Company | 10.0% | 10.0% | 2024 |
Hans Tolk Holding ApS | Company | 20.0% | 20.0% | 2017 |
| Individual | 20.0% | 20.0% | 2024 | |
| Individual | 20.0% | 20.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Lykke Katholm Frost | Management | 0 companies |
| Lukasz Leszek Leszczynski | Management | 0 companies |
| Lars Riis Jensen | Management | 0 companies |