| Revenue | DKK 8,9M | +44% |
| EBITDA | DKK 2,4M | +130% |
| Net profit | DKK 1,5M | +626% |
| Total assets | DKK 11,2M | +11% |
| Equity | DKK 5,1M | +42% |
| Employees | 20 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 970 | 2.561 | 2.864 | 4.341 | 5.175 | 4.145 | 5.407 | 5.536 | 6.220 | 8.926 |
| Staff expenses | -341 | -1.245 | -1.825 | -2.536 | -3.012 | -2.991 | -3.586 | -4.638 | -5.170 | -6.508 |
| EBITDA | 629 | 1.317 | 1.011 | 1.805 | 2.162 | 1.153 | 1.821 | 898 | 1.050 | 2.417 |
| Depreciation & amort. | 81 | -289 | -364 | -526 | -615 | -668 | -632 | -622 | -653 | -277 |
| EBIT | 548 | 1.028 | 647 | 1.279 | 1.547 | 485 | 1.188 | 276 | 397 | 2.141 |
| Net financials | -43 | -43 | -60 | -67 | -29 | -9 | 15 | -33 | -127 | -202 |
| Profit before tax | 504 | 986 | 587 | 1.212 | 1.518 | 476 | 1.203 | 243 | 271 | 1.938 |
| Tax | 112 | 218 | 133 | 268 | 335 | 104 | 265 | 53 | 63 | 431 |
| Net profit | 392 | 768 | 453 | 944 | 1.183 | 372 | 938 | 190 | 208 | 1.507 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.944 | 3.623 | 5.108 | 5.418 | 8.477 | 7.492 | 8.950 | 7.081 | 10.076 | 11.182 |
| Equity | 517 | 1.144 | 1.457 | 2.401 | 3.434 | 3.656 | 4.474 | 3.364 | 3.572 | 5.079 |
| Long-term debt | 1.666 | 909 | 1.567 | 1.081 | 1.661 | 1.213 | 862 | 528 | 2.034 | 1.998 |
| Short-term debt | 648 | 1.404 | 1.867 | 1.675 | 3.011 | 2.202 | 3.144 | 2.743 | 4.023 | 3.671 |
| Total debt | 2.315 | 2.313 | 3.434 | 2.756 | 4.672 | 3.414 | 4.007 | 3.272 | 6.057 | 5.669 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Larsen Løjt Holding ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Larsen | Management | 0 companies |