| Revenue | DKK 800,1M | +4% |
| EBITDA | DKK -107,9M | -7% |
| Net profit | DKK -150,3M | +9% |
| Total assets | DKK 536,5M | -32% |
| Equity | DKK 435M | -27% |
| Employees | 7 | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | 745.896 | 692 | 903 | — | — | 839.205 | 40.685 | 4.417 | 1.050.408 | 1.018.182 | 813.359 | 766.038 | 800.105 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -23.773 | -18 | -18 | -0 | -0 | -17.928 | -20.945 | -18.823 | -18.906 | -20.171 | -26.256 | -34.906 | -14.789 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -2.328 | -0 | 5 | -6.454 | -3.275 | 12.498 | 19.740 | -14.406 | -4.057 | -6.006 | -197 | -101.111 | -107.867 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 14 | -0 | -0 | -0 | -0 | -33 | -40 | -44 | -39 | -16 | -94 | -723 | -1.030 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -2.342 | -0 | 5 | -6.454 | -3.275 | 12.465 | 19.700 | -14.450 | -4.096 | -6.022 | -291 | -101.834 | -108.897 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.678 | -10 | 6 | 0 | 0 | 806 | 2.819 | 2.248 | 50 | 21.539 | -64.011 | -89.608 | -70.559 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 336 | -10 | 11 | -6.454 | -3.275 | 13.271 | 22.519 | -12.202 | -4.046 | 15.521 | -64.302 | -191.442 | -179.456 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.299 | -4 | 1 | -0 | -0 | 758 | 1.384 | -5.502 | -2.824 | 10.502 | -10.743 | -25.641 | -29.107 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 2.635 | -6 | 10 | -6.454 | -3.275 | 12.513 | 21.135 | -6.700 | -1.222 | 5.019 | -53.559 | -165.801 | -150.349 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 405.598 | 464 | 557 | 543.155 | 507.809 | 550.982 | 846.699 | 894.749 | 887.832 | 1.143.402 | 958.920 | 788.806 | 536.532 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 160.051 | 150 | 153 | 156.097 | 154.046 | 160.010 | 182.742 | 142.340 | 793.612 | 833.371 | 759.942 | 594.295 | 434.959 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45.619 | 0 | 0 | 0 | 0 | 20.520 | 17.400 | 12.169 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 199.928 | 270 | 404 | 387.058 | 353.763 | 364.325 | 639.284 | 730.997 | 85.975 | 299.284 | 184.023 | 129.061 | 90.625 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 245.547 | 270 | 404 | 387.058 | 353.763 | 384.845 | 656.684 | 743.166 | 85.975 | 299.284 | 184.023 | 129.061 | 90.625 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Management | Management | 2000 | — | — |
VC Management | Management | 1995 | — | — |
LB Management | Management | 1997 | — | — |
AC Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Audit | 1995 | — | — | |
PA Management | Management | 2006 | — | — |
JS Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
NJ Audit | Audit | 1995 | — | — |
NB Management | Management | 2008 | — | — |
SM Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2006 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2007 | — | — | |
JB | Board of Directors | 2025 | — | — |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lars Larsen Group A/S | Company | 100.0% | 100.0% | 2019 |
BB HOLDING AF 1. 7. 2009 ApS | Company | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Erik Brønsholm | Management | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Lone Bendtzen | Management | 0 companies |
| Alexander Christopher Falter | Chief Executive Officer | 0 companies |
| Jens Christian Thrane Mikkelsen | Audit | 0 companies |
| Peter Arndrup Poulsen | Management | 0 companies |
| John Stage Kejlhof | Chief Executive Officer | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Nils Bøje Bendtzen | Management | 0 companies |
| Stig Maasbøl | Chief Executive Officer | 0 companies |
| Lars Kolind | Board of Directors | 0 companies |
| Jens Jørgen Skytte | Chairman | 0 companies |
| Hans Henrik Kjølby | Board of Directors | 0 companies |
| Finn Mejnertsen | Chairman | 0 companies |
| Peter Dornonville de la Cour Andsager | Chairman | 0 companies |
| Ole Lund Andersen | Board of Directors | 0 companies |
| Jan Bøgh | Board of Directors | 0 companies |
| Bent Korsholm Mouritsen | Board of Directors | 0 companies |
| Erik Schierning | Board of Directors | 0 companies |
| Martin Michael Kristensen | Board of Directors | 0 companies |
| Erik Preben Holm | Chairman | 0 companies |
| Mathias Jessen Christiansen | Board of Directors | 0 companies |
| Peter Mogens Absalonsen | Board of Directors | 0 companies |
| Jesper Lund | Board of Directors | 0 companies |