| Revenue | DKK 5,4M | +13% |
| EBITDA | DKK 1,5M | +15% |
| Net profit | DKK 1,1M | +19% |
| Total assets | DKK 7,6M | +24% |
| Equity | DKK 3,7M | +7% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.276 | 4.327 | 4.292 | 4.572 | 2.315 | 2.563 | 2.312 | 3.010 | 3.009 | 3.882 | 5.320 | 4.775 | 5.383 |
| Staff expenses | -4.346 | -4.269 | -4.040 | -4.397 | -3.201 | -2.324 | -2.486 | -2.851 | -2.885 | -3.278 | -3.693 | -3.470 | -0 |
| EBITDA | -70 | 59 | 252 | 175 | -886 | 239 | -174 | 159 | 124 | 604 | 1.627 | 1.305 | 1.504 |
| Depreciation & amort. | 136 | -90 | -96 | -108 | -123 | -80 | -45 | -36 | -50 | -52 | -53 | -37 | -0 |
| EBIT | -207 | -31 | 156 | 66 | -1.009 | 159 | -219 | 123 | 74 | 552 | 1.573 | 1.268 | 1.504 |
| Net financials | -21 | -60 | -88 | -17 | 12 | -1 | -150 | -92 | -75 | -34 | -33 | -37 | -36 |
| Profit before tax | -227 | -91 | 68 | 49 | -997 | 159 | -369 | 30 | -0 | 518 | 1.541 | 1.231 | 1.468 |
| Tax | -64 | -21 | 19 | 15 | -85 | -0 | -88 | -75 | 1 | 115 | 341 | 277 | 328 |
| Net profit | -163 | -71 | 49 | 35 | -912 | 159 | -280 | 106 | -1 | 403 | 1.199 | 954 | 1.140 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.390 | 4.111 | 5.644 | 5.670 | 5.278 | 4.539 | 5.452 | 5.572 | 6.120 | 6.144 | 7.362 | 6.176 | 7.644 |
| Equity | 3.082 | 3.011 | 3.061 | 3.095 | 1.533 | 1.692 | 1.262 | 1.367 | 1.366 | 1.769 | 2.968 | 3.422 | 3.662 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 72 | 279 | 283 | 289 | 0 | 0 |
| Short-term debt | 3.308 | 1.100 | 2.583 | 2.553 | 3.745 | 2.847 | 4.191 | 4.132 | 4.475 | 4.057 | 4.065 | 2.740 | 3.961 |
| Total debt | 3.308 | 1.100 | 2.583 | 2.553 | 3.745 | 2.847 | 4.191 | 4.204 | 4.754 | 4.341 | 4.355 | 2.740 | 3.961 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BE Management | Management | 1981 | — | — |
HK Management | Management | 1981 | — | — |
BT Management | Management | 1981 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1981 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1981 | — | — | |
| Board of Directors | 1981 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1981 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2015 | |
BO LARSEN HOLDING ApS | Company | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Bjørn Ernst Theil Larsen | Management | 0 companies |
| Hanne Krüger Larsen | Management | 0 companies |
| Bo Theil Larsen | Management | 0 companies |
| Christian Magnus Melby Stav | Board of Directors | 0 companies |
| Susanne Larsen | Board of Directors | 0 companies |
| Marianne Eslund Pettersen | Board of Directors | 0 companies |
| Örjan Hasze | Board of Directors | 0 companies |
| Jørgen Knud Husted Østergaard | Board of Directors | 0 companies |
| Lars Odd Pettersen | Board of Directors | 0 companies |
| Michael Skovbo Bühlmann | Board of Directors | 0 companies |
| Henning Miilmann Petersen | Board of Directors | 0 companies |