| Revenue | DKK 1,4M | +11% |
| EBITDA | DKK 1,4M | +11% |
| Net profit | DKK -86K | +13% |
| Total assets | DKK 17,1M | -3% |
| Equity | DKK 1,5M | -5% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 648 | 683 | 719 | 718 | 757 | 865 | 1.032 | 1.148 | 1.279 | 1.424 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 648 | 683 | 719 | 718 | 757 | 865 | 1.032 | 1.148 | 1.279 | 1.424 |
| Depreciation & amort. | -470 | -490 | -486 | -484 | -500 | -633 | -731 | -766 | -841 | -881 |
| EBIT | 177 | 193 | 233 | 234 | 257 | 231 | 301 | 382 | 438 | 543 |
| Net financials | -242 | -239 | -225 | -197 | -98 | -180 | 110 | -474 | -565 | -654 |
| Profit before tax | -65 | -46 | 8 | 37 | 158 | 51 | 411 | -92 | -127 | -110 |
| Tax | 5 | -5 | 2 | 8 | 35 | 11 | 90 | -20 | -28 | -24 |
| Net profit | -70 | -41 | 7 | 29 | 124 | 40 | 320 | -72 | -99 | -86 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.702 | 11.662 | 11.292 | 10.788 | 13.799 | 16.791 | 17.208 | 16.518 | 17.759 | 17.147 |
| Equity | 1.321 | 1.280 | 1.286 | 1.315 | 1.439 | 1.479 | 1.799 | 1.727 | 1.628 | 1.542 |
| Long-term debt | 5.529 | 5.239 | 4.945 | 4.622 | 6.441 | 8.799 | 10.558 | 10.021 | 11.468 | 10.495 |
| Short-term debt | 3.980 | 4.268 | 4.133 | 3.929 | 4.962 | 5.458 | 3.733 | 3.650 | 3.449 | 3.903 |
| Total debt | 9.509 | 9.507 | 9.078 | 8.550 | 11.403 | 14.257 | 14.291 | 13.671 | 14.916 | 14.398 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LARS BROE HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Broe | Management | 0 companies |