| Revenue | DKK 9,1M | +9% |
| EBITDA | DKK 1,7M | +116% |
| Net profit | DKK 1,2M | +135% |
| Total assets | DKK 5,1M | +61% |
| Equity | DKK 1,7M | +64% |
| Employees | 20 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.430 | 5.344 | 5.936 | 5.861 | 6.604 | 5.806 | 6.511 | 6.134 | 6.877 | 7.709 | 7.604 | 9.642 | 8.341 | 9.053 |
| Staff expenses | -5.323 | -4.998 | -5.141 | -4.852 | -6.062 | -5.081 | -5.412 | -5.212 | -5.428 | -5.936 | -6.495 | -7.469 | -7.570 | -7.386 |
| EBITDA | 106 | 346 | 795 | 1.010 | 542 | 725 | 1.099 | 922 | 1.449 | 1.773 | 1.109 | 2.174 | 771 | 1.666 |
| Depreciation & amort. | -208 | -173 | -92 | -16 | -4 | -12 | -25 | -22 | -119 | -129 | -149 | -139 | -151 | -137 |
| EBIT | -101 | 173 | 703 | 994 | 538 | 713 | 1.074 | 899 | 1.330 | 1.644 | 960 | 2.034 | 621 | 1.529 |
| Net financials | -10 | -3 | 10 | 4 | 1 | 0 | 17 | 8 | -2 | -10 | 29 | -5 | 23 | -11 |
| Profit before tax | -111 | 170 | 712 | 998 | 540 | 714 | 1.090 | 907 | 1.327 | 1.634 | 990 | 2.029 | 644 | 1.518 |
| Tax | -27 | 43 | 192 | 236 | 120 | 160 | 241 | 201 | 293 | 360 | 219 | 448 | 143 | 339 |
| Net profit | -84 | 128 | 520 | 762 | 420 | 554 | 850 | 706 | 1.035 | 1.275 | 771 | 1.581 | 501 | 1.178 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.809 | 5.213 | 2.549 | 3.611 | 3.649 | 3.220 | 3.706 | 3.598 | 4.836 | 4.170 | 3.904 | 4.780 | 3.184 | 5.128 |
| Equity | 2.983 | 3.111 | 1.106 | 1.568 | 1.238 | 1.192 | 1.442 | 1.348 | 1.583 | 1.857 | 1.379 | 2.160 | 1.061 | 1.739 |
| Long-term debt | 251 | 201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.574 | 1.902 | 1.444 | 2.043 | 2.411 | 2.028 | 2.265 | 2.250 | 3.254 | 2.313 | 2.526 | 2.620 | 2.122 | 3.389 |
| Total debt | 2.826 | 2.102 | 1.444 | 2.043 | 2.411 | 2.028 | 2.265 | 2.250 | 3.254 | 2.313 | 2.526 | 2.620 | 2.122 | 3.389 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Management | Management | 1971 | — | — |
SL Management | Management | 2001 | — | — |
OS Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
SL Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
LK Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1971 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1971 | — | — | |
| Board of Directors | 1971 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kisendal Holding ApS | Company | 66.7% | 66.7% | 2025 |
Danga Holding Aps | Company | 20.0% | 20.0% | 2025 |
STRØH A/S | Company | 66.7% | 66.7% | 2016 |
LEØT Holding ApS | Company | 25.0% | 25.0% | 2020 |
SLA Invest Frederiksberg ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Møller | Management | 0 companies |
| Steen Larsen | Management | 0 companies |
| Ole Strøh | Chief Executive Officer | 0 companies |
| Steffen Larsen | Chief Executive Officer | 0 companies |
| Lasse Kisendal Fabricius | Management | 0 companies |
| Alex Andre Bygballe | Board of Directors | 0 companies |
| Daniel Danga Sønnichsen | Board of Directors | 0 companies |
| Lars Erik Østergaard Thomsen | Board of Directors | 0 companies |
| Palle Larsen | Board of Directors | 0 companies |
| John Williams Larsen | Board of Directors | 0 companies |
| Jannie Møller | Board of Directors | 0 companies |
| Rigmor Møller | Board of Directors | 0 companies |
| Morten Larsen | Board of Directors | 0 companies |
| Pia Thomsen | Board of Directors | 0 companies |
| Søren Brinks Larsen | Chairman | 0 companies |
| Karen Andrea Larsen | Board of Directors | 0 companies |