| Revenue | DKK 4,5M | +15% |
| EBITDA | DKK 2,1M | +46% |
| Net profit | DKK 1,4M | +73% |
| Total assets | DKK 7,8M | +17% |
| Equity | DKK 5,4M | +25% |
| Employees | 29 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.545 | 5.323 | 4.927 | 3.950 | 4.545 |
| Staff expenses | -2.240 | -2.680 | -2.805 | -2.479 | -2.429 |
| EBITDA | 2.305 | 2.643 | 1.860 | 1.449 | 2.115 |
| Depreciation & amort. | -277 | -313 | -333 | -551 | -525 |
| EBIT | 2.029 | 2.330 | 1.527 | 898 | 1.591 |
| Net financials | 386 | -66 | 24 | 140 | 207 |
| Profit before tax | 2.414 | 2.263 | 1.551 | 1.039 | 1.798 |
| Tax | 519 | 499 | 340 | 231 | 397 |
| Net profit | 1.895 | 1.765 | 1.211 | 808 | 1.401 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 8.297 | 7.546 | 6.065 | 6.685 | 7.823 |
| Equity | 6.563 | 5.328 | 3.539 | 4.347 | 5.448 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.653 | 2.130 | 2.387 | 2.184 | 2.241 |
| Total debt | 1.653 | 2.130 | 2.387 | 2.184 | 2.241 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
LN Management | Management | 2001 |
| Former (2) | ||
PB Management | Management | 2001 – 2001 |
HA Audit | Audit | 2001 – 2001 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2001 | |
| Board of Directors | 2006 | |
| Former (1) | ||
| Board of Directors | 2001 – 2006 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2006 | |
| Company | 50–66.65% | 50–66.65% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Lars-Henning Nielsen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Ole Nielsen | Board of Directors | 0 companies |
| Theis Nielsen | Board of Directors | 0 companies |
| Kent Villadsen Madsen | Board of Directors | 0 companies |