| Revenue | DKK 40,8M | +0% |
| EBITDA | DKK 10,3M | -1% |
| Net profit | DKK 5,6M | -10% |
| Total assets | DKK 97,3M | -3% |
| Equity | DKK 67,4M | +9% |
| Employees | 44 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.869 | 21.408 | 27.270 | 29.471 | 34.545 | 29.594 | 32.237 | 38.057 | 44.841 | 43.114 | 42.576 | 40.689 | 40.775 |
| Staff expenses | -8.653 | -17.955 | -27.205 | -24.007 | -25.396 | -22.308 | -23.628 | -29.866 | -33.878 | -31.982 | -31.263 | -30.267 | -30.443 |
| EBITDA | 2.216 | 3.453 | 65 | 5.464 | 9.149 | 7.286 | 8.609 | 8.031 | 10.963 | 11.133 | 11.313 | 10.422 | 10.332 |
| Depreciation & amort. | 749 | -1.516 | -1.502 | -2.317 | -2.580 | -2.554 | -2.428 | -2.930 | -4.349 | -4.225 | -4.002 | -3.689 | -3.638 |
| EBIT | 1.467 | 1.936 | -1.437 | 3.147 | 6.569 | 4.732 | 6.180 | 5.102 | 6.614 | 6.908 | 7.311 | 6.734 | 6.694 |
| Net financials | -2.211 | -1.146 | -2.005 | -1.157 | -196 | -60 | 157 | 97 | -32 | -7 | 176 | 1.402 | 1.682 |
| Profit before tax | -744 | 791 | -3.442 | 1.990 | 6.373 | 4.672 | 6.338 | 5.199 | 6.581 | 6.901 | 7.488 | 8.136 | 8.376 |
| Tax | -45 | 332 | -1.180 | 406 | 1.491 | 1.279 | 1.406 | 1.168 | 1.465 | 1.541 | 1.745 | 1.892 | 2.753 |
| Net profit | -699 | 459 | -2.261 | 1.584 | 4.882 | 3.393 | 4.932 | 4.031 | 5.116 | 5.360 | 5.743 | 6.244 | 5.623 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 32.958 | 36.910 | 58.081 | 70.412 | 56.963 | 52.300 | 58.658 | 70.903 | 101.597 | 92.949 | 89.384 | 100.542 | 97.290 |
| Equity | 8.646 | 9.524 | 8.678 | 17.263 | 22.144 | 30.392 | 35.324 | 39.354 | 44.470 | 49.831 | 55.573 | 61.817 | 67.440 |
| Long-term debt | 10.656 | 8.072 | 412 | 313 | 7.214 | 0 | 0 | 1.424 | 2.663 | 0 | 0 | 0 | 0 |
| Short-term debt | 12.794 | 18.381 | 48.990 | 52.678 | 27.416 | 21.528 | 22.977 | 29.451 | 53.748 | 41.907 | 33.659 | 38.575 | 29.613 |
| Total debt | 23.449 | 26.454 | 49.403 | 52.991 | 34.630 | 21.528 | 22.977 | 30.876 | 56.412 | 41.907 | 33.659 | 38.575 | 29.613 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LK Founder | Founder | 1990 | — | — |
JM Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
HP Audit | Audit | 1990 | — | — |
RG Management | Management | 2003 | — | — |
KL Founder | Founder | 1990 | — | — |
KK Management | Management | 1996 | — | — |
BB Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
JK Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 1995 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 1990 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Kjær Bager | Founder | 0 companies |
| Jakob Münter | Chief Executive Officer | 0 companies |
| Hans Peter Jørgensen | Audit | 0 companies |
| Rene Groth | Management | 0 companies |
| Klaus Lorentz Münter | Founder | 0 companies |
| Kim Knudsen | Management | 0 companies |
| Bent Bruun | Chief Executive Officer | 0 companies |
| Jesper Kjelgaard Mortensen | Chief Executive Officer | 0 companies |
| Carl Mattias Johansson | Chairman | 0 companies |
| Lars Magnus Eriksson | Board of Directors | 0 companies |
| Rolf Ingvar Lennart Karlsson | Board of Directors | 0 companies |
| DAVID MIKAEL PERSSON | Chairman | 0 companies |
| Lars Sebastian Kullberg | Board of Directors | 0 companies |
| Finn Rønne | Chairman | 0 companies |
| Carl Mattias Johansson | Board of Directors | 0 companies |
| Lars Anders Rundgren | Board of Directors | 0 companies |
| Arvid Blom | Board of Directors | 0 companies |
| Franz Edmund Valdemar Daverkosen | Chairman | 0 companies |
| Anne Mette Brandt | Board of Directors | 0 companies |
| Håkan Gunnar Gunnarsson | Board of Directors | 0 companies |
| Göran Fredrik Asplund | Chairman | 0 companies |
| Torben Anker Sørensen | Chairman | 0 companies |