| Revenue | DKK 10,7M | -18% |
| EBITDA | DKK 1,1M | -65% |
| Net profit | DKK -997K | -307% |
| Total assets | DKK 23,8M | +16% |
| Equity | DKK 5,2M | -16% |
| Employees | 16 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.012 | 28.160 | 34.894 | 6.997 | 11.012 | 9.501 | 8.627 | 7.828 | 7.203 | 11.074 | 20.986 | 14.817 | 13.059 | 10.733 |
| Staff expenses | -1.780 | -1.807 | -1.932 | -1.840 | -1.899 | -3.012 | -3.380 | -4.654 | -5.377 | -5.630 | -6.244 | -9.106 | -10.025 | -9.666 |
| EBITDA | 1.232 | 3.314 | 4.591 | 5.157 | 9.113 | 7.070 | 5.248 | 3.174 | 1.826 | 5.444 | 14.742 | 5.711 | 3.027 | 1.067 |
| Depreciation & amort. | -248 | -241 | -205 | -179 | -179 | 291 | -11 | -91 | -117 | -170 | -399 | -629 | -789 | -1.007 |
| EBIT | 984 | 3.073 | 4.386 | 4.978 | 8.935 | 6.779 | 5.236 | 3.084 | 1.709 | 5.273 | 14.344 | 5.082 | 2.238 | 61 |
| Net financials | -13 | -4 | 54 | -68 | -76 | -24 | -37 | -76 | -201 | -101 | -302 | -1.160 | -1.626 | -1.432 |
| Profit before tax | 971 | 3.069 | 4.440 | 4.910 | 8.859 | 6.756 | 5.199 | 3.008 | 1.508 | 5.172 | 14.042 | 3.922 | 612 | -1.372 |
| Tax | 287 | 810 | 541 | 1.167 | 1.969 | 1.476 | 1.146 | 663 | 351 | 1.122 | 3.070 | 843 | 132 | -375 |
| Net profit | 684 | 2.259 | 3.899 | 3.743 | 6.890 | 5.280 | 4.053 | 2.345 | 1.158 | 4.050 | 10.971 | 3.079 | 481 | -997 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.944 | 11.502 | 15.728 | 16.140 | 20.923 | 14.684 | 13.574 | 14.081 | 13.015 | 27.295 | 25.218 | 28.190 | 20.563 | 23.774 |
| Equity | 3.430 | 4.788 | 6.488 | 6.331 | 9.421 | 4.803 | 4.476 | 3.321 | 1.907 | 4.799 | 11.720 | 3.828 | 6.176 | 5.179 |
| Long-term debt | 1.219 | 1.127 | 1.036 | 942 | 849 | 7 | 0 | 547 | 597 | 1.441 | 3.621 | 7.819 | 366 | 1.572 |
| Short-term debt | 2.414 | 4.623 | 7.829 | 8.503 | 10.324 | 9.881 | 9.014 | 10.013 | 10.197 | 20.766 | 9.611 | 16.104 | 13.433 | 16.837 |
| Total debt | 3.632 | 5.750 | 8.865 | 9.445 | 11.173 | 9.881 | 9.014 | 10.561 | 10.794 | 22.207 | 13.232 | 23.922 | 13.799 | 18.409 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LH Management | Management | 2016 | — | — |
ET | Audit | 1990 | — | — |
PE Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 1990 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Line Hjort Holding ApS | Company | 100.0% | 100.0% | 2016 |
BO T. HANSEN HOLDING ApS | Company | 10.0% | 10.0% | 2009 |
| Individual | 33.3% | 33.3% | 2009 | |
PE JACOBSEN HOLDING ApS | Company | 20.0% | 20.0% | 2009 |
RR RASMUSSEN HOLDING ApS | Company | 20.0% | 20.0% | 2009 |
| Individual | 33.3% | 33.3% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Line Hjort | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Michael Sommer | Board of Directors | 0 companies |
| Niels Christian Knudsen | Chairman | 0 companies |
| Bo Thagaard Hansen | Board of Directors | 0 companies |
| Erik Thomsen | Board of Directors | 0 companies |
| Niels Jørgen Daa | Board of Directors | 0 companies |
| Egon Kjøll Sommer | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Henrik Hedegård Lyhne | Board of Directors | 0 companies |