| Revenue | DKK 17K | -103% |
| EBITDA | DKK 17K | +103% |
| Net profit | DKK 17K | +102% |
| Total assets | DKK 130K | +11% |
| Equity | DKK 130K | +15% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 203 | 111 | 0 | 120 | 143 | 158 | -20 | -15 | 98 | -52 | -84 | -70 | -607 | 17 |
| Staff expenses | -0 | -0 | -0 | -0 | -60 | -60 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 101 | 92 | 29 | 23 | 83 | 98 | -20 | -15 | 98 | -52 | -84 | -70 | -607 | 17 |
| Depreciation & amort. | -23 | -22 | -1 | 20 | -2 | -0 | -8 | -0 | -0 | -0 | -10 | -10 | -90 | -0 |
| EBIT | 78 | 70 | 28 | 3 | 81 | 97 | -28 | -15 | 98 | -52 | -94 | -80 | -697 | 17 |
| Net financials | 190 | 72 | -1.776 | 181 | 15 | 3 | 49 | 12 | -401 | 0 | 4 | 749 | -0 | -0 |
| Profit before tax | 268 | 142 | -1.748 | 184 | 95 | 100 | 21 | -3 | -303 | -52 | -90 | 669 | -697 | 17 |
| Tax | 104 | -7 | -0 | -97 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 165 | 148 | -1.748 | 281 | 95 | 100 | 21 | -3 | -303 | -52 | -90 | 669 | -697 | 17 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.006 | 3.943 | 1.882 | 1.236 | 1.237 | 1.006 | 909 | 795 | 413 | 1.436 | 1.238 | 811 | 118 | 130 |
| Equity | 2.949 | 2.747 | 999 | 1.281 | 876 | 677 | 698 | 694 | 392 | 339 | 249 | 811 | 114 | 130 |
| Long-term debt | 897 | 827 | 753 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 56 | 271 | 32 | -45 | 360 | 329 | 211 | 101 | 21 | 1.097 | 989 | 0 | 4 | 0 |
| Total debt | 954 | 1.098 | 785 | -45 | 360 | 329 | 211 | 101 | 21 | 1.097 | 989 | 0 | 4 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1991 | — | — |
SL Audit | Audit | 2011 | — | — |
ML Management | Management | 2024 | — | — |
AL Management | Management | 1991 | — | — |
DC | Audit | 2004 | — | — |
PE Management | Management | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2004 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Chairman | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LAYBOURN HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Søren Lund | Audit | 0 companies |
| Martin Laybourn | Management | 0 companies |
| Alex Laybourn | Management | 0 companies |
| DANSK CONSULT REVISION ApS | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Lisbeth Laybourn | Chairman | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Sonny Laybourn | Board of Directors | 0 companies |
| Steen Raagaard Andersen | Board of Directors | 0 companies |
| John Valdemar Pragner | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |