| Revenue | DKK -3,4M | -264% |
| EBITDA | DKK -3,4M | -1197% |
| Net profit | DKK -3,5M | -3157% |
| Total assets | DKK 6M | +30% |
| Equity | DKK -3,9M | -891% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 992 | 2.707 | 3.771 | 3.175 | 2.926 | 2.224 | 2.084 | -3.410 |
| Staff expenses | -0 | -1.391 | -2.014 | -2.520 | -2.472 | -2.348 | -2.347 | -0 |
| EBITDA | 992 | 1.241 | 1.756 | 607 | 454 | -124 | -263 | -3.410 |
| Depreciation & amort. | -429 | -587 | -574 | -615 | -598 | -360 | -9 | -948 |
| EBIT | 564 | 655 | 1.183 | -8 | -144 | -484 | -272 | -4.357 |
| Net financials | -56 | -77 | -45 | -53 | -47 | -39 | -11 | -146 |
| Profit before tax | 507 | 578 | 1.137 | -61 | -191 | -523 | -283 | -4.503 |
| Tax | 112 | 128 | 250 | -12 | -42 | -2 | -175 | -990 |
| Net profit | 396 | 450 | 887 | -49 | -149 | -521 | -108 | -3.513 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 4.555 | 4.036 | 4.797 | 5.888 | 3.783 | 945 | 4.624 | 5.995 |
| Equity | 696 | 1.145 | 2.032 | 1.984 | 234 | -286 | -394 | -3.907 |
| Long-term debt | 1.699 | 1.514 | 1.265 | 2.600 | 2.471 | 252 | 215 | 223 |
| Short-term debt | 2.136 | 1.377 | 1.499 | 1.304 | 1.077 | 979 | 4.803 | 9.679 |
| Total debt | 3.835 | 2.891 | 2.764 | 3.904 | 3.549 | 1.231 | 5.018 | 9.902 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TK Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
LE Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
JJ Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Larsenbus ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Klüver Wandahl | Chief Executive Officer | 0 companies |
| Lars Eg Larsen | Chief Executive Officer | 0 companies |
| John Jalkiewicz | Chief Executive Officer | 0 companies |
| Brian Höyer | Board of Directors | 0 companies |
| Søren Jespersen | Chairman | 0 companies |
| Stig Frimann Poulsen | Board of Directors | 0 companies |
| Jan Johan Kühl | Board of Directors | 0 companies |
| Teddy Krogh | Board of Directors | 0 companies |
| Mogens Outsen Pedersen | Chairman | 0 companies |