| Revenue | DKK 4,5M | +12% |
| EBITDA | DKK 795K | +26% |
| Net profit | DKK 337K | +62% |
| Total assets | DKK 6,4M | +3% |
| Equity | DKK 2,1M | +19% |
| Employees | 11 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.354 | 3.934 | 4.372 | 4.462 | 4.197 | 4.224 | 2.894 | 2.636 | 3.950 | 4.026 | 4.500 |
| Staff expenses | -1.470 | -1.463 | -2.097 | -2.131 | -2.064 | -2.190 | -1.130 | -1.016 | -1.424 | -1.389 | -1.649 |
| EBITDA | 290 | 692 | 217 | 356 | -46 | 164 | 541 | 336 | 831 | 633 | 795 |
| Depreciation & amort. | -11 | -59 | 58 | -78 | -0 | -0 | -128 | -124 | -124 | -121 | -135 |
| EBIT | 279 | 633 | 159 | 278 | -46 | 164 | 414 | 212 | 707 | 511 | 660 |
| Net financials | -0 | -87 | -85 | -82 | -91 | -120 | -115 | -111 | -125 | -231 | -217 |
| Profit before tax | 278 | 546 | 74 | 196 | -137 | 44 | 299 | 101 | 582 | 280 | 443 |
| Tax | 74 | 131 | 18 | 45 | -0 | -0 | 47 | 23 | 131 | 72 | 106 |
| Net profit | 205 | 414 | 56 | 151 | -137 | 44 | 253 | 78 | 451 | 208 | 337 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 702 | 3.461 | 3.544 | 3.764 | 6.319 | 6.216 | 6.445 | 6.014 | 6.642 | 6.154 | 6.359 |
| Equity | 285 | 699 | 755 | 906 | 769 | 813 | 1.066 | 1.144 | 1.595 | 1.803 | 2.140 |
| Long-term debt | 0 | 2.337 | 2.271 | 2.203 | 4.736 | 4.573 | 4.404 | 4.232 | 4.073 | 3.592 | 3.475 |
| Short-term debt | 418 | 425 | 518 | 655 | 814 | 830 | 975 | 638 | 974 | 759 | 744 |
| Total debt | 418 | 2.762 | 2.789 | 2.858 | 5.550 | 5.403 | 5.379 | 4.870 | 5.047 | 4.351 | 4.219 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Management | Management | 2013 | — | — |
KL Founder | Founder | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2014 | |
| Individual | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Susan Lohff Blomstrand | Management | 0 companies |
| Kenneth Lohff Blomstrand | Founder | 0 companies |