| Revenue | DKK -276K | +145% |
| EBITDA | DKK -2,7M | +20% |
| Net profit | DKK 26,5M | +194% |
| Total assets | DKK 118,5M | +37% |
| Equity | DKK 109,8M | +32% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | -81 | -113 | -276 |
| Staff expenses | -5.318 | -2.351 | -2.209 | -2.282 | -1.624 | -1.495 | -1.329 | -1.403 | -581 | -675 | -231 | -3.257 | -2.430 |
| EBITDA | 32.656 | -2.802 | 39.268 | -2.555 | 36.917 | -11.152 | 30.563 | 94 | -633 | -269 | -312 | -3.370 | -2.706 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 32.656 | -2.802 | 39.268 | -2.555 | 36.917 | -11.152 | 30.563 | 94 | -633 | -269 | -312 | -3.370 | -2.706 |
| Net financials | 39.011 | 54.011 | 41.633 | 29.657 | 39.071 | -9.347 | 32.040 | 1.930 | 162 | 693 | 396 | 12.465 | 29.233 |
| Profit before tax | 32.420 | 51.209 | 39.172 | 27.102 | 36.994 | -11.097 | 30.597 | -58 | -471 | -327 | 85 | 9.095 | 26.527 |
| Tax | -659 | -486 | -111 | -21 | -0 | -0 | -0 | -0 | -0 | -0 | -64 | 67 | -0 |
| Net profit | 33.079 | 51.695 | 39.283 | 27.123 | 36.994 | -11.097 | 30.597 | -58 | -471 | -327 | 148 | 9.029 | 26.527 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 231.885 | 186.966 | 187.864 | 158.508 | 93.634 | 95.439 | 113.527 | 37.982 | 63.274 | 74.580 | 74.477 | 86.714 | 118.490 |
| Equity | 215.881 | 177.576 | 176.859 | 153.982 | 90.976 | 92.679 | 110.333 | 37.740 | 63.139 | 74.131 | 74.280 | 83.308 | 109.835 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 16.004 | 9.390 | 11.005 | 4.526 | 2.658 | 2.760 | 3.194 | 242 | 135 | 449 | 197 | 3.403 | 8.655 |
| Total debt | 16.004 | 9.390 | 11.005 | 4.526 | 2.658 | 2.760 | 3.194 | 242 | 135 | 449 | 197 | 3.403 | 8.655 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Management | Management | 1994 | — | — |
LD Founder | Founder | 1994 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1994 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1994 | — | — | |
| Board of Directors | 1994 | — | — | |
| Chairman | 1994 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AKF Invest CPH A/S | Company | 33.3% | 33.3% | 2019 |
Cordsen Capital A/S | Company | 33.3% | 33.3% | 2019 |
SAMPENSION PRIVATE EQUITY K/S | Company | 5.0% | 5.0% | 2019 |
Lønmodtagernes Dyrtidsfond | Company | 33.3% | 33.3% | 2001 |
LICUNO ApS | Company | 33.3% | 33.3% | 2019 |
AP PENSION LIVSFORSIKRINGSAKTIESELSKAB | Company | 5.0% | 5.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Blavnsfeldt | Management | 0 companies |
| Lønmodtagernes Dyrtidsfond | Founder | 0 companies |
| Flemming Skov Jensen | Board of Directors | 0 companies |
| Christian Bruno Cordsen Nielsen | Board of Directors | 0 companies |
| Peter Lerbrandt | Board of Directors | 0 companies |
| Dines Bredal Schmidt Nielsen | Board of Directors | 0 companies |
| Jens Josefsen | Chairman | 0 companies |
| Ino Abraham Dimsits | Chairman | 0 companies |
| Lene Krogh Ellgaard | Board of Directors | 0 companies |