| Revenue | DKK 7M | +96% |
| EBITDA | DKK 3,4M | +505% |
| Net profit | DKK 2,5M | +1082% |
| Total assets | DKK 7,7M | +44% |
| Equity | DKK 5,4M | +85% |
| Employees | 10 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 824 | 2.691 | 3.431 | 3.559 | 3.988 | 3.548 | 6.958 |
| Staff expenses | -1.016 | -2.183 | -2.324 | -2.634 | -2.987 | -2.987 | -3.559 |
| EBITDA | -193 | 508 | 1.106 | 926 | 1.001 | 562 | 3.399 |
| Depreciation & amort. | -19 | -74 | -77 | -87 | -104 | -158 | -162 |
| EBIT | -212 | 434 | 1.029 | 839 | 897 | 403 | 3.237 |
| Net financials | -209 | -145 | -141 | -136 | -114 | -132 | -41 |
| Profit before tax | -421 | 288 | 888 | 702 | 783 | 272 | 3.196 |
| Tax | -91 | 67 | 197 | 163 | 174 | 61 | 703 |
| Net profit | -330 | 222 | 690 | 539 | 609 | 211 | 2.493 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 5.076 | 4.960 | 5.502 | 6.107 | 5.743 | 5.317 | 7.672 |
| Equity | 2.632 | 2.854 | 3.344 | 3.209 | 3.319 | 2.930 | 5.422 |
| Long-term debt | 1.285 | 1.029 | 899 | 566 | 238 | 0 | 0 |
| Short-term debt | 1.159 | 1.077 | 1.085 | 1.995 | 1.676 | 1.816 | 975 |
| Total debt | 2.444 | 2.106 | 1.984 | 2.562 | 1.914 | 1.816 | 975 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DL Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Damir Ljubicic Holding ApS | Company | 100.0% | 100.0% | 2022 |
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Damir Ljubicic | Management | 0 companies |
| Christian Bjerre Bojsen | Chairman | 0 companies |
| Kirsten Winther | Chairman | 0 companies |
| Jan Falck-Schmidt | Chairman | 0 companies |