| Revenue | DKK 2,7M | -522% |
| EBITDA | DKK 2,7M | -4% |
| Net profit | DKK 691K | +241% |
| Total assets | DKK 67,2M | +0% |
| Equity | DKK 21,7M | +3% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 356 | 993 | 11.169 | 2.619 | 13.289 | 2.276 | 2.797 | 17.547 | -1.195 | -649 | 2.736 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 356 | 993 | 11.169 | 2.619 | 13.289 | 2.276 | 2.797 | 17.547 | -1.195 | 2.851 | 2.736 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 356 | 993 | 11.169 | 2.619 | 13.289 | 2.276 | 2.797 | 17.547 | -1.195 | 2.851 | 2.736 |
| Net financials | -164 | -376 | -1.111 | -490 | -567 | -484 | -483 | -882 | 1.043 | -3.478 | -1.845 |
| Profit before tax | 192 | 617 | 10.058 | 2.129 | 12.721 | 1.792 | 2.314 | 16.666 | -152 | -626 | 891 |
| Tax | 48 | 145 | 2.212 | 469 | 2.799 | 394 | 509 | 3.667 | -33 | -138 | 200 |
| Net profit | 144 | 472 | 7.846 | 1.660 | 9.923 | 1.398 | 1.806 | 12.999 | -119 | -489 | 691 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 27.256 | 27.698 | 51.848 | 46.584 | 59.931 | 71.411 | 61.540 | 75.546 | 71.477 | 67.007 | 67.164 |
| Equity | 4.544 | 5.017 | 12.862 | 10.122 | 20.045 | 21.443 | 12.248 | 23.447 | 21.528 | 21.040 | 21.731 |
| Long-term debt | 17.144 | 17.144 | 33.132 | 30.657 | 28.860 | 42.906 | 42.195 | 41.941 | 33.760 | 27.193 | 26.793 |
| Short-term debt | 5.567 | 5.538 | 3.727 | 3.563 | 6.363 | 2.495 | 2.527 | 2.357 | 9.262 | 12.613 | 12.470 |
| Total debt | 22.711 | 22.682 | 36.859 | 34.221 | 35.223 | 45.401 | 44.722 | 44.297 | 43.022 | 39.806 | 39.263 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AO Management | Management | 2014 | — | — |
DO Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
L.A. ADMINISTRATION ApS | Company | 50.0% | 50.0% | 2014 |
THOMAS LARSEN HOLDING ApS | Company | 33.3% | 33.3% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Odgaard | Management | 0 companies |
| Dennis Odgaard | Management | 0 companies |