| Revenue | DKK 5,3M | +26% |
| EBITDA | DKK 1,2M | +39% |
| Net profit | DKK 718K | +64% |
| Total assets | DKK 7,1M | +22% |
| Equity | DKK 5,3M | +41% |
| Employees | 6 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.865 | 5.738 | 5.342 | 4.232 | 5.333 |
| Staff expenses | -2.796 | -3.879 | -3.836 | -3.372 | -4.172 |
| EBITDA | 1.069 | 1.860 | 1.506 | 834 | 1.161 |
| Depreciation & amort. | -142 | -134 | -206 | -179 | -234 |
| EBIT | 927 | 1.726 | 1.300 | 655 | 927 |
| Net financials | 83 | -60 | -160 | -93 | -50 |
| Profit before tax | 1.010 | 1.666 | 1.140 | 562 | 877 |
| Tax | 223 | 349 | 251 | 124 | 159 |
| Net profit | 787 | 1.317 | 890 | 438 | 718 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.400 | 4.500 | 7.526 | 5.833 | 7.088 |
| Equity | 1.629 | 2.406 | 3.295 | 3.733 | 5.253 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.621 | 1.868 | 3.933 | 1.677 | 1.207 |
| Total debt | 2.621 | 1.868 | 3.933 | 1.677 | 1.207 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
LO Management | Management | 2000 |
JO Founder | Founder | 1993 |
| Former (2) | ||
ND | Audit | 1993 – 1995 |
| Audit | 1996 – 1995 | |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2010 | |
| Board of Directors | 2020 | |
| Former (7) | ||
| Board of Directors | 2017 – 2020 | |
| Board of Directors | 1993 – 1995 | |
| Board of Directors | 1997 – 2007 | |
| Board of Directors | 1993 – 1997 | |
| Board of Directors | 2004 – 2010 | |
| Board of Directors | 2004 – 2017 | |
| Board of Directors | 2007 – 2010 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Düring Pedersen | Audit | 0 companies |
| Loui Olsen | Management | 0 companies |
| Jørgen-Peter Olsen | Founder | 0 companies |
| Revisionsfirmaet Albert Peders en | Audit | 0 companies |
| Pernille Nisbeth Larsen | Board of Directors | 0 companies |
| Henning Storm Knudsen | Board of Directors | 0 companies |
| Preben Thomassen | Board of Directors | 0 companies |
| Christina Wedel Kaalund | Board of Directors | 0 companies |
| Margrethe Elli Cæcilie Koch | Board of Directors | 0 companies |
| Otto Per Vagn Andersson | Board of Directors | 0 companies |
| Kim Flemming Jensen | Board of Directors | 0 companies |
| Henrik Steen Andersen | Board of Directors | 0 companies |
| Jesper Nielsen | Board of Directors | 0 companies |