| Revenue | DKK -16,3M | +561% |
| EBITDA | DKK -22,1M | -277% |
| Net profit | DKK 246,6M | +220% |
| Total assets | DKK 2,8B | +22% |
| Equity | DKK 773M | +47% |
| Employees | 3 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -866 | 20.423 | 5.640 | 1.153 | 5.861 | -4.548 | -2.287 | 0 | -7.381 | 3.524 | -2.463 | -16.275 |
| Staff expenses | -0 | -320 | -669 | -2.133 | -1.358 | -2.517 | -3.294 | -5.584 | -3.126 | -6.088 | -3.407 | -5.829 |
| EBITDA | -866 | 20.104 | 4.971 | -980 | 2.375 | -7.179 | -5.581 | -20.420 | -10.507 | -2.564 | -5.870 | -22.104 |
| Depreciation & amort. | -0 | -10 | -39 | -39 | -29 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -866 | 20.094 | 4.932 | -1.020 | 2.345 | -7.179 | -5.581 | -20.420 | -10.507 | -2.564 | -5.870 | -22.104 |
| Net financials | -18 | 62 | -2.333 | 52.439 | 7.470 | 107.115 | 67.930 | 233.433 | 62.682 | -7.724 | 75.845 | 268.433 |
| Profit before tax | -884 | 20.156 | 2.599 | 51.419 | 9.815 | 99.936 | 62.349 | 213.013 | 52.175 | -10.288 | 69.975 | 246.329 |
| Tax | -208 | 4.768 | 949 | 7.605 | 549 | 754 | -492 | 367 | -5.749 | -3.465 | -7.121 | -280 |
| Net profit | -676 | 15.388 | 1.650 | 43.815 | 9.266 | 99.182 | 62.841 | 212.646 | 57.924 | -6.823 | 77.096 | 246.609 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 58.279 | 109.950 | 228.937 | 698.846 | 674.737 | 1.513.775 | 1.608.236 | 2.857.864 | 1.922.697 | 1.657.096 | 2.263.944 | 2.758.441 |
| Equity | 49.324 | 64.712 | 66.362 | 110.176 | 103.242 | 244.071 | 307.015 | 487.793 | 456.487 | 449.961 | 527.304 | 773.048 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 58 | 198 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.956 | 45.238 | 162.575 | 588.670 | 571.495 | 1.269.646 | 1.301.023 | 2.370.071 | 1.466.210 | 1.207.135 | 1.736.640 | 1.985.393 |
| Total debt | 8.956 | 45.238 | 162.575 | 588.670 | 571.495 | 1.269.704 | 1.301.221 | 2.370.071 | 1.466.210 | 1.207.135 | 1.736.640 | 1.985.393 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2016 | — | — |
JE Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lars Larsen Group A/S | Company | 50.0% | 50.0% | 2014 |
SCHOU FAMILY INVEST A/S | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Bolding Jensen | Management | 0 companies |
| Jesper Engsig Christensen | Management | 0 companies |
| Andreas Henneberg Lauritzen West Schou | Board of Directors | 0 companies |
| Jens Christian Henneberg Lauritzen Schou | Board of Directors | 0 companies |
| Hans Henrik Kjølby | Board of Directors | 0 companies |
| Jørgen Valdemar Lauritzen Schou | Chairman | 0 companies |
| Carsten Greve Iversen | Board of Directors | 0 companies |
| Lars Kristinus Larsen | Board of Directors | 0 companies |
| Daniel Albæk | Board of Directors | 0 companies |
| Jacob Brunsborg | Board of Directors | 0 companies |
| Jesper Lund | Board of Directors | 0 companies |