| Revenue | DKK 15M | +17% |
| EBITDA | DKK 4,9M | +36% |
| Net profit | DKK 3,6M | +38% |
| Total assets | DKK 24,7M | -6% |
| Equity | DKK 11,6M | +45% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.783 | 4.753 | 6.295 | 7.678 | 8.744 | 9.575 | 10.658 | 9.526 | 19.472 | 74.341 | 70.893 | 9.408 | 12.823 | 14.963 |
| Staff expenses | -1.811 | -4.196 | -4.630 | -5.400 | -4.917 | -6.322 | -7.201 | -6.823 | -8.170 | -12.074 | -11.092 | -10.440 | -9.177 | -10.015 |
| EBITDA | 972 | 557 | 1.631 | 2.278 | 3.823 | 3.253 | 3.457 | 2.703 | 11.301 | 62.267 | 59.801 | -1.032 | 3.634 | 4.947 |
| Depreciation & amort. | 121 | -235 | -158 | -127 | -146 | -320 | -421 | -339 | -238 | -158 | -114 | -112 | -124 | -227 |
| EBIT | 851 | 322 | 1.473 | 2.151 | 3.677 | 2.933 | 3.036 | 2.364 | 11.064 | 62.108 | 59.687 | -1.144 | 3.510 | 4.721 |
| Net financials | -106 | -16 | 37 | -78 | -216 | -134 | -104 | -35 | -173 | 430 | 1.502 | 439 | -558 | -370 |
| Profit before tax | 746 | 306 | 1.509 | 2.073 | 3.462 | 2.800 | 2.932 | 2.329 | 10.891 | 62.538 | 61.189 | -705 | 3.317 | 4.566 |
| Tax | 199 | 124 | 397 | 512 | 789 | 635 | 667 | 527 | 2.413 | 13.784 | 13.491 | -135 | 743 | 1.011 |
| Net profit | 547 | 182 | 1.112 | 1.561 | 2.673 | 2.165 | 2.266 | 1.803 | 8.478 | 48.754 | 47.697 | -570 | 2.573 | 3.555 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.044 | 8.415 | 11.100 | 10.624 | 15.310 | 13.933 | 11.325 | 12.728 | 35.355 | 144.242 | 73.937 | 23.293 | 26.183 | 24.728 |
| Equity | 3.008 | 4.350 | 5.462 | 4.524 | 5.596 | 5.261 | 5.526 | 5.327 | 12.746 | 56.557 | 56.198 | 5.435 | 8.011 | 11.617 |
| Long-term debt | 132 | 332 | 0 | 0 | 0 | 0 | 0 | 224 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.904 | 3.733 | 5.638 | 6.100 | 9.714 | 8.672 | 5.799 | 7.178 | 22.609 | 87.686 | 17.739 | 17.858 | 18.172 | 13.111 |
| Total debt | 5.036 | 332 | 5.638 | 6.100 | 9.714 | 8.672 | 5.799 | 7.401 | 22.609 | 87.686 | 17.739 | 17.858 | 18.172 | 13.111 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
BK Management | Management | 1990 | — | — |
| Audit | 1990 | — | — | |
HS Management | Management | 1990 | — | — |
ML Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
BA Management | Management | 1990 | — | — |
PE Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Board of Directors | 1998 | — | — | |
| Deputy Chairman | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ax Elevate I Inv1 Holding Denmark ApS | Company | 100.0% | 100.0% | 2026 |
Lodberg Group Holding ApS | Company | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Bjørn Klavsen | Management | 0 companies |
| E. HAAMANN A/S STATSAUTORISEREDE REVISORER | Audit | 0 companies |
| Henning Skinnerup Frandsen | Management | 0 companies |
| Morten Lodberg Petersen | Chief Executive Officer | 0 companies |
| Birgit Agger Larsen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Henning Boysen | Chairman | 0 companies |
| Thomas Buchvald Vind | Board of Directors | 0 companies |
| Elisabeth Vind | Deputy Chairman | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Jonna Ravnholt Hansen | Board of Directors | 0 companies |
| Jens Pauli Joensen | Board of Directors | 0 companies |
| Andreas Peter Illum Wildfang von Scholten | Board of Directors | 0 companies |
| Tom Carlos Buhmann | Chairman | 0 companies |
| Bo Langmann | Board of Directors | 0 companies |
| Søren Laursen | Board of Directors | 0 companies |
| Lea Hassi Klavsen | Board of Directors | 0 companies |
| Jacob Marcus Emanuel Drakenberg Walberg | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Hans Werner Laursen | Board of Directors | 0 companies |
| Olav Buchvald Vind | Chairman | 0 companies |