| Revenue | DKK 1,5B | -5% |
| EBITDA | DKK 29,2M | -82% |
| Net profit | DKK -86,1M | -868% |
| Total assets | DKK 1,1B | -13% |
| Equity | DKK 565,4M | -13% |
| Employees | 214 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.239.784 | 1.178.049 | 1.118.314 | 1.245.202 | 1.396.795 | 1.227.296 | 1.733.109 | 1.886.777 | 1.835.782 | 2.374.030 | 2.178.126 | 1.594.926 | 1.550.308 | 1.468.877 |
| Staff expenses | -117.606 | -107.487 | -104.627 | -106.034 | -120.174 | -107.113 | -142.918 | -147.764 | -149.506 | -186.116 | -174.597 | -149.907 | -159.978 | -157.637 |
| EBITDA | 83.986 | 50.669 | 48.448 | 62.841 | 93.917 | 95.496 | 100.495 | 142.502 | 174.229 | 277.900 | 224.314 | 191.307 | 158.364 | 29.189 |
| Depreciation & amort. | -10.515 | -10.446 | -9.334 | -9.021 | -10.246 | -7.973 | -18.943 | -8.753 | -9.063 | -9.606 | -10.213 | -10.946 | -11.868 | -11.373 |
| EBIT | 73.471 | 40.223 | 39.114 | 53.820 | 83.671 | 87.523 | 81.552 | 133.749 | 165.166 | 268.294 | 214.101 | 180.361 | 146.496 | 17.816 |
| Net financials | -8.265 | -7.841 | -11.991 | 17.511 | 14.774 | 13.104 | -19.903 | 2.421 | 1.496 | -148 | 5.726 | -14.681 | -106.356 | -101.647 |
| Profit before tax | 65.206 | 32.382 | 27.123 | 71.331 | 98.445 | 100.627 | 61.649 | 136.170 | 166.662 | 268.146 | 219.827 | 165.680 | 40.140 | -83.831 |
| Tax | 18.899 | 7.290 | 7.095 | 15.008 | 17.009 | 18.646 | 17.230 | 29.001 | 36.169 | 58.647 | 51.047 | 38.382 | 28.927 | 2.302 |
| Net profit | 46.307 | 25.092 | 20.028 | 56.323 | 81.436 | 81.981 | 44.419 | 107.169 | 130.493 | 209.499 | 168.780 | 127.298 | 11.213 | -86.133 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 596.963 | 520.077 | 491.018 | 474.492 | 506.824 | 627.634 | 490.056 | 554.628 | 614.260 | 652.904 | 1.408.179 | 1.318.394 | 1.296.910 | 1.127.734 |
| Equity | 165.758 | 156.978 | 162.142 | 206.981 | 232.501 | 194.381 | 157.716 | 178.768 | 217.625 | 300.759 | 477.276 | 628.659 | 651.116 | 565.446 |
| Long-term debt | 124.407 | 115.079 | 103.511 | 78.863 | 73.939 | 68.599 | 63.360 | 57.989 | 52.894 | 47.737 | 42.812 | 38.535 | 33.879 | 28.699 |
| Short-term debt | 278.497 | 218.088 | 200.230 | 168.486 | 197.175 | 359.313 | 265.707 | 314.873 | 339.973 | 301.228 | 884.459 | 646.588 | 606.994 | 530.929 |
| Total debt | 402.904 | 333.167 | 303.741 | 247.349 | 271.114 | 427.912 | 329.067 | 372.862 | 392.867 | 348.965 | 927.271 | 685.123 | 640.873 | 559.628 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2011 | — | — |
OD Founder | Founder | 1988 | — | — |
SD Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
JK Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
TS Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lars Larsen Group A/S | Company | 100.0% | 100.0% | 2023 |
KAPIVEST ApS | Company | 20.0% | 20.0% | 2006 |
LLPT HOLDING ApS | Company | 90.0% | 0.0% | 2022 |
ODJ HOLDING ApS | Company | 33.3% | 33.3% | 2006 |
AC INVEST ApS | Company | 20.0% | 20.0% | 2006 |
DAHLHOLM HOLDING ApS | Company | 20.0% | 20.0% | 2006 |
A.C. Holding A/S | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Bornstein | Management | 0 companies |
| Orla Dahl Jepsen | Founder | 0 companies |
| Søren Damgaard | Chief Executive Officer | 0 companies |
| Jimmi King Mortensen | Chief Executive Officer | 0 companies |
| Torben Skov Villadsen | Chief Executive Officer | 0 companies |
| Hans Martin Juul Nielsen | Board of Directors | 0 companies |
| Hans Henrik Kjølby | Chairman | 0 companies |
| Aksel Vesterbæk Lægsgaard | Board of Directors | 0 companies |
| Hans Ladekjær Jeppesen | Chairman | 0 companies |
| Ib Holm Mortensen | Board of Directors | 0 companies |
| Henrik Althoehn Henriksen | Board of Directors | 0 companies |
| Ole Lund Andersen | Board of Directors | 0 companies |
| Jacob Brunsborg | Board of Directors | 0 companies |
| Inger Susanne Jepsen | Board of Directors | 0 companies |
| Mathias Jessen Christiansen | Board of Directors | 0 companies |
| Jesper Lund | Chairman | 0 companies |