| Revenue | DKK 323,6M | -21% |
| EBITDA | DKK 6,9M | -22% |
| Net profit | DKK 4M | -45% |
| Total assets | DKK 121,3M | -6% |
| Equity | DKK 84,5M | +5% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14.837 | 17.482 | 26.496 | 25.977 | 26.596 | 26.644 | 25.582 | 31.003 | 41.632 | 684.070 | 487.988 | 410.443 | 323.610 |
| Staff expenses | -9.941 | -9.991 | -10.566 | -11.654 | -12.166 | -13.052 | -13.026 | -13.495 | -11.670 | -7.227 | -3.127 | -2.111 | -1.797 |
| EBITDA | 4.896 | 7.491 | 15.930 | 14.510 | 14.431 | 13.592 | 12.556 | 17.507 | 29.962 | 24.601 | 5.146 | 8.825 | 6.923 |
| Depreciation & amort. | -220 | -261 | -261 | 93 | -78 | -78 | -60 | -12 | -0 | -59 | -75 | -76 | -67 |
| EBIT | 4.677 | 7.230 | 15.670 | 14.417 | 14.353 | 13.514 | 12.496 | 17.495 | 29.962 | 24.542 | 5.071 | 8.749 | 6.856 |
| Net financials | 1.043 | 809 | 1.404 | 1.023 | 1.098 | 1.133 | 599 | -69 | 250 | -563 | -289 | 11 | -1.121 |
| Profit before tax | 5.719 | 8.038 | 17.073 | 15.440 | 15.451 | 14.647 | 13.095 | 17.426 | 30.213 | 23.978 | 4.781 | 8.759 | 5.735 |
| Tax | 1.520 | 2.006 | 4.144 | 3.474 | 3.443 | 3.283 | 2.927 | 3.928 | 6.958 | 5.364 | 1.135 | 1.555 | 1.738 |
| Net profit | 4.200 | 6.033 | 12.929 | 11.966 | 12.008 | 11.364 | 10.168 | 13.498 | 23.255 | 18.615 | 3.646 | 7.204 | 3.997 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 108.525 | 95.173 | 101.514 | 103.427 | 100.692 | 98.039 | 90.127 | 95.385 | 135.883 | 138.139 | 121.259 | 129.276 | 121.348 |
| Equity | 47.390 | 49.523 | 56.452 | 55.917 | 56.925 | 57.289 | 56.457 | 59.955 | 30.210 | 69.650 | 73.296 | 80.501 | 84.498 |
| Long-term debt | 152 | 172 | 412 | 129 | 144 | 136 | 142 | 939 | 6.819 | 0 | 0 | 0 | -10 |
| Short-term debt | 61.135 | 45.650 | 45.062 | 47.510 | 43.767 | 40.750 | 33.671 | 34.492 | 98.853 | 68.489 | 47.963 | 48.776 | 36.851 |
| Total debt | 61.135 | 45.650 | 45.062 | 47.510 | 43.767 | 40.750 | 33.671 | 35.430 | 105.673 | 68.489 | 47.963 | 48.776 | 36.851 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1987 | — | — |
HE Management | Management | 1987 | — | — |
RJ Management | Management | 2025 | — | — |
PE Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1987 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 1987 | — | — | |
| Board of Directors | 1987 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
HLC Holding A/S | Company | 33.3% | 33.3% | 2007 |
HANS LAUTRUP HOLDING A/S | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Hans Erik Lautrup | Management | 0 companies |
| Richard James Orme | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ole Finn Nielsen | Board of Directors | 0 companies |
| Joachim Lautrup | Board of Directors | 0 companies |
| Jørgen Herlevsen | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Kjeld Kornum | Board of Directors | 0 companies |
| James Michael Geroffrey Stanton | Board of Directors | 0 companies |
| Paul John Tayler | Chairman | 0 companies |
| Jonas Paaschburg Lautrup | Board of Directors | 0 companies |
| Steen Christensen | Board of Directors | 0 companies |
| Mette Lise Bækgaard | Board of Directors | 0 companies |
| Kurt Schuering | Chairman | 0 companies |
| Carrie Ann Rutherford | Board of Directors | 0 companies |
| Stephan Francis J. De Craecker | Board of Directors | 0 companies |
| Jens Christian Steglich-Petersen | Board of Directors | 0 companies |
| Michael Lynn Everett | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Jørgen Mæhlskov Herlevsen | Board of Directors | 0 companies |