| Revenue | DKK 11M | +12% |
| EBITDA | DKK 5,7M | +136% |
| Net profit | DKK 3,5M | +286% |
| Total assets | DKK 16,5M | -8% |
| Equity | DKK 10,4M | +40% |
| Employees | 18 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.270 | 2.305 | 5.109 | 5.118 | 3.159 | 4.855 | 3.894 | 7.147 | 5.814 | 7.563 | 11.519 | 9.800 | 10.960 |
| Staff expenses | -4.352 | -4.216 | -4.542 | -4.625 | -4.903 | -6.042 | -5.810 | -6.741 | -6.580 | -7.473 | -8.730 | -9.997 | -8.349 |
| EBITDA | 1.069 | 1.010 | 2.095 | 908 | 3.056 | 1.487 | 276 | 2.575 | 1.942 | 3.234 | 6.032 | 2.403 | 5.675 |
| Depreciation & amort. | -1.037 | -916 | -868 | -705 | -696 | -770 | -778 | -803 | -896 | -974 | -972 | -1.020 | -1.131 |
| EBIT | 32 | 94 | 1.227 | 203 | 2.360 | 717 | -501 | 1.772 | 1.046 | 2.260 | 5.061 | 1.383 | 4.544 |
| Net financials | -645 | -540 | -410 | -341 | -176 | -332 | -337 | -314 | -210 | -126 | -176 | -243 | -122 |
| Profit before tax | 582 | -337 | 1.950 | 1.331 | -510 | 385 | -838 | 1.458 | 836 | 2.134 | 4.885 | 1.140 | 4.422 |
| Tax | 136 | -0 | -0 | -0 | -104 | 85 | -180 | 323 | 108 | 399 | 1.007 | 244 | 961 |
| Net profit | 447 | -267 | 1.526 | 1.023 | -406 | 300 | -659 | 1.135 | 728 | 1.735 | 3.878 | 896 | 3.461 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.787 | 9.660 | 9.035 | 10.062 | 9.653 | 9.728 | 11.242 | 11.873 | 12.114 | 13.133 | 18.547 | 18.002 | 16.479 |
| Equity | 845 | 578 | 2.104 | 3.127 | 2.721 | 3.021 | 2.363 | 3.498 | 3.701 | 5.186 | 9.064 | 7.460 | 10.448 |
| Long-term debt | 0 | 149 | 127 | 105 | 83 | 0 | 0 | 171 | 761 | 1.117 | 771 | 748 | 796 |
| Short-term debt | 8.749 | 8.657 | 6.377 | 6.212 | 6.312 | 6.233 | 8.456 | 7.734 | 7.126 | 6.271 | 8.129 | 9.133 | 4.645 |
| Total debt | 8.749 | 8.805 | 6.504 | 6.317 | 6.395 | 6.233 | 8.456 | 7.905 | 7.887 | 7.387 | 8.900 | 9.881 | 5.440 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LK Founder | Founder | 1996 | — | — |
MB Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1996 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1996 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vækst-Invest II Keyhanger BidCo ApS | Company | 100.0% | 100.0% | 2025 |
LEIF ODGAARD HOLDING ApS | Company | 90.0% | 90.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Kenneth Odgaard | Founder | 0 companies |
| Marc Bak Lejbøl Tørnstrøm | Chief Executive Officer | 0 companies |
| Tove Odgaard | Chairman | 0 companies |
| Mads Odgaard | Board of Directors | 0 companies |
| Leif Eskelund | Board of Directors | 0 companies |
| Stig Bundgaard | Chairman | 0 companies |
| Viggo Nedergaard Jensen | Board of Directors | 0 companies |
| Frank Egon Petersen | Chairman | 0 companies |
| Claus Erland Kotasek | Chairman | 0 companies |
| Hans Kurt Rasmussen | Board of Directors | 0 companies |
| Niels Henrik Nørgaard | Board of Directors | 0 companies |
| Svend-Erik Vagn Jensen | Chairman | 0 companies |
| Rasmus Vesterå Østergaard Larsen | Board of Directors | 0 companies |
| Dennis Albæk | Board of Directors | 0 companies |