| Revenue | DKK 4,6M | -12% |
| EBITDA | DKK 3,7M | +0% |
| Net profit | DKK 2,9M | -2% |
| Total assets | DKK 7,9M | -23% |
| Equity | DKK 5,7M | -17% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.958 | 2.307 | 2.682 | 2.261 | 2.023 | 1.836 | 1.734 | 2.970 | 3.994 | 4.059 | 5.048 | 5.437 | 5.252 | 4.600 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -2.296 | -2.373 | -0 | -0 | -0 | -0 | -0 | -0 | -2.535 |
| EBITDA | 2.181 | 1.251 | 1.518 | 1.100 | 570 | 524 | 188 | 2.021 | 2.515 | 3.177 | 2.807 | 3.334 | 3.652 | 3.669 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.181 | 1.251 | 1.518 | 1.100 | 570 | 524 | 188 | 2.021 | 2.515 | 3.177 | 2.807 | 3.334 | 3.652 | 3.669 |
| Net financials | -10 | -33 | -47 | -74 | -102 | -63 | -40 | -11 | -9 | -43 | -71 | -42 | 89 | -0 |
| Profit before tax | 2.171 | 1.218 | 1.471 | 1.026 | 468 | 462 | 148 | 2.009 | 2.505 | 3.134 | 2.736 | 3.293 | 3.741 | 3.669 |
| Tax | 629 | 309 | 371 | 248 | 114 | 106 | 62 | 445 | 554 | 692 | 605 | 727 | 830 | 811 |
| Net profit | 1.542 | 909 | 1.100 | 778 | 355 | 355 | 86 | 1.564 | 1.951 | 2.442 | 2.131 | 2.565 | 2.911 | 2.858 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.502 | 8.852 | 7.427 | 7.570 | 8.235 | 5.146 | 3.728 | 6.024 | 7.539 | 8.908 | 11.361 | 11.320 | 10.218 | 7.864 |
| Equity | 2.476 | 1.885 | 2.086 | 1.964 | 2.319 | 2.674 | 2.760 | 4.324 | 4.775 | 5.717 | 5.848 | 8.414 | 6.824 | 5.682 |
| Long-term debt | 0 | 211 | 171 | 351 | 153 | 114 | 63 | 81 | 0 | 840 | 1.689 | 0 | 0 | 0 |
| Short-term debt | 5.998 | 6.720 | 5.146 | 5.229 | 5.730 | 2.332 | 889 | 1.613 | 2.763 | 2.238 | 3.659 | 2.861 | 3.370 | 2.178 |
| Total debt | 5.998 | 6.931 | 5.317 | 5.580 | 5.883 | 2.446 | 952 | 1.695 | 2.763 | 3.078 | 5.348 | 2.861 | 3.370 | 2.178 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BC Audit | Audit | 2009 | — | — |
LO Management | Management | 1997 | — | — |
MA Management | Management | 2017 | — | — |
LS Management | Management | 2016 | — | — |
PE | Founder | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 | |
| Individual | 10.0% | 10.0% | 2016 | |
| Individual | 33.3% | 33.3% | 2018 | |
| Individual | 10.0% | 10.0% | 2016 | |
| Individual | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Christensen | Audit | 0 companies |
| Lars Ole Kaa Larsen | Management | 0 companies |
| Morten Aarup Pedersen | Management | 0 companies |
| Lars Skovbo | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |
| Sebastian Aleksander Sliwa | Chairman | 0 companies |
| Luc Jozef Moons | Board of Directors | 0 companies |
| Jaroslaw Marek Wasik | Board of Directors | 0 companies |
| Grzegorz Bohdan Lajca | Chairman | 0 companies |
| Manette Martha Desouter | Board of Directors | 0 companies |
| Mariette Martha Desouter | Board of Directors | 0 companies |
| Geoffry Laurent De Craene | Chairman | 0 companies |
| Luc Adolf De Craene | Board of Directors | 0 companies |
| Michal Zawadzki | Board of Directors | 0 companies |
| Roger Bryan Shailendra | Chairman | 0 companies |
| Artur Zaniewski | Board of Directors | 0 companies |