| Revenue | DKK 3,1M | +17% |
| EBITDA | DKK 1,3M | +51% |
| Net profit | DKK 1M | +47% |
| Total assets | DKK 2,5M | +2% |
| Equity | DKK 1,5M | +16% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.698 | 1.544 | 1.767 | 1.279 | 844 | 1.149 | 1.844 | 1.444 | 1.576 | 1.849 | 2.286 | 2.680 | 3.144 |
| Staff expenses | -866 | -948 | -950 | -948 | -962 | -992 | -1.175 | -1.228 | -1.234 | -1.305 | -1.720 | -1.804 | -1.820 |
| EBITDA | 832 | 597 | 816 | 331 | -236 | 158 | 669 | 216 | 341 | 544 | 566 | 876 | 1.324 |
| Depreciation & amort. | -439 | -471 | -572 | -166 | -47 | -45 | -49 | -41 | -46 | -51 | -49 | -33 | -17 |
| EBIT | 393 | 125 | 244 | 166 | -283 | 113 | 620 | 175 | 296 | 493 | 517 | 843 | 1.307 |
| Net financials | 7 | 8 | 3 | 1 | -0 | 34 | 34 | 26 | 21 | -11 | 29 | 40 | -5 |
| Profit before tax | 400 | 133 | 247 | 167 | -284 | 146 | 654 | 201 | 317 | 482 | 546 | 882 | 1.302 |
| Tax | 111 | 35 | 170 | 37 | -0 | -116 | 144 | 46 | 70 | 106 | 125 | 196 | 296 |
| Net profit | 289 | 98 | 77 | 130 | -284 | 263 | 510 | 155 | 247 | 376 | 421 | 686 | 1.005 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.514 | 2.401 | 2.195 | 2.397 | 1.897 | 2.494 | 2.334 | 1.742 | 2.173 | 2.350 | 2.110 | 2.479 | 2.517 |
| Equity | 1.919 | 1.737 | 1.815 | 1.945 | 1.661 | 1.924 | 1.434 | 989 | 1.036 | 1.211 | 1.032 | 1.318 | 1.524 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 88 | 90 | 90 | 0 |
| Short-term debt | 595 | 664 | 380 | 452 | 235 | 570 | 900 | 753 | 1.138 | 1.051 | 988 | 1.071 | 993 |
| Total debt | 595 | 664 | 380 | 452 | 235 | 570 | 900 | 753 | 1.138 | 1.139 | 1.078 | 1.161 | 993 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HE Management | Management | 1988 | — | — |
AM | Audit | 1988 | — | — |
DR Management | Management | 1988 | — | — |
JP Management | Management | 1988 | — | — |
LH Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Board of Directors | 1988 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LKOPI ApS | Company | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Hanne Elisabeth Lorentzen | Management | 0 companies |
| Alex Michael Ankjær-Jensen | Audit | 0 companies |
| Dan Rybak | Management | 0 companies |
| Jørgen Pedersen | Management | 0 companies |
| Lars Heller Pedersen | Management | 0 companies |
| Charlotte Kuske Pedersen | Chairman | 0 companies |
| Lizzie Ingrid Pedersen | Board of Directors | 0 companies |