| Revenue | DKK 1,1M | -5% |
| EBITDA | DKK 125K | +18% |
| Net profit | DKK 159K | +53% |
| Total assets | DKK 760K | -6% |
| Equity | DKK -297K | +35% |
| Employees | 5 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -41 | 317 | 237 | 478 | 422 | 160 | 377 | 418 | 112 | 893 | 1.146 | 1.092 |
| Staff expenses | -100 | -252 | -184 | -261 | -452 | -344 | -330 | -476 | -717 | -703 | -776 | -706 |
| EBITDA | -141 | 65 | 52 | 216 | -30 | -184 | 47 | -58 | -605 | 90 | 106 | 125 |
| Depreciation & amort. | -87 | -87 | -87 | -53 | -63 | -30 | -22 | -30 | -30 | -27 | 0 | -0 |
| EBIT | -228 | -22 | -35 | 164 | -92 | -214 | 25 | -88 | -635 | 62 | 106 | 125 |
| Net financials | -16 | -3 | -4 | -21 | -11 | -33 | -8 | -18 | -89 | -6 | -19 | -13 |
| Profit before tax | -137 | -26 | -39 | 143 | -103 | -246 | 17 | -106 | -724 | 69 | 126 | 112 |
| Tax | 54 | -5 | -8 | 32 | -22 | -0 | 4 | -0 | -0 | 19 | 21 | -47 |
| Net profit | -190 | -20 | -30 | 111 | -81 | -246 | 13 | -106 | -724 | 50 | 104 | 159 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 375 | 341 | 300 | 301 | 573 | 573 | 637 | 1.045 | 773 | 750 | 811 | 760 |
| Equity | -107 | -127 | 22 | 133 | 52 | -194 | -181 | 113 | -611 | -561 | -457 | -297 |
| Long-term debt | 0 | 420 | 164 | 62 | 97 | 144 | 81 | 65 | 101 | 147 | 856 | 545 |
| Short-term debt | 482 | 48 | 115 | 105 | 424 | 623 | 737 | 867 | 1.282 | 1.164 | 412 | 512 |
| Total debt | 482 | 468 | 278 | 167 | 521 | 767 | 818 | 932 | 1.383 | 1.311 | 1.268 | 1.057 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Founder | Founder | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| John Larsen | Founder | 0 companies |