| Revenue | DKK 16,9M | -17% |
| EBITDA | DKK 6,5M | -33% |
| Net profit | DKK 14,7M | +8% |
| Total assets | DKK 183,1M | +0% |
| Equity | DKK 133,2M | -4% |
| Employees | 15 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 30.331 | 19.681 | 13.140 | 20.458 | 16.879 |
| Staff expenses | -12.154 | -10.777 | -7.590 | -10.753 | -10.353 |
| EBITDA | 18.177 | 8.904 | 5.550 | 9.704 | 6.527 |
| Depreciation & amort. | -4.001 | -4.072 | -3.404 | -3.334 | -4.457 |
| EBIT | 14.176 | 4.832 | 2.146 | 6.370 | 2.070 |
| Net financials | 54.611 | 40.069 | 13.973 | 8.367 | 12.774 |
| Profit before tax | 68.787 | 44.902 | 16.119 | 14.737 | 14.844 |
| Tax | 2.704 | 1.431 | 40 | 1.160 | 145 |
| Net profit | 66.083 | 43.471 | 16.079 | 13.577 | 14.699 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 237.581 | 206.656 | 193.582 | 183.780 | 183.095 |
| Equity | 165.003 | 150.259 | 135.511 | 138.644 | 133.189 |
| Long-term debt | 4.613 | 3.968 | 3.391 | 2.840 | 500 |
| Short-term debt | 65.986 | 50.484 | 52.780 | 40.477 | 47.942 |
| Total debt | 70.599 | 54.452 | 56.171 | 43.316 | 48.442 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
LW Management | Management | 2019 |
| Former (3) | ||
ET | Audit | 1987 – 1988 |
JH Management | Management | 1987 – 1990 |
PE Management | Management | 1987 – 1988 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2020 | |
| Board of Directors | 1987 | |
| Board of Directors | 1987 | |
| Former (5) | ||
| Board of Directors | 1987 – 1988 | |
| Board of Directors | 2001 – 2005 | |
| Board of Directors | 1987 – 2001 | |
| Chairman | 1987 – 1988 | |
| Board of Directors | 1987 – 1992 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2023 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Wildenschild | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Joel Hans Hansen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Jacob Brå Sørensen | Chairman | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Claus Olsen | Board of Directors | 0 companies |
| Hans Vestergaard | Board of Directors | 0 companies |
| Kurt Brusgård Poulsen | Board of Directors | 0 companies |
| Henning Braa Sørensen | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Karen Sørensen | Board of Directors | 0 companies |