| Revenue | DKK -476K | +21% |
| EBITDA | DKK -5,7M | -20% |
| Net profit | DKK 33,1M | -80% |
| Total assets | DKK 496,6M | +1% |
| Equity | DKK 489,1M | +0% |
| 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 | — | — | — | — | — | — | — | — | — | — | — | — | -1.011 | -575 | 93 | 53 | 103 | 54.227 | -392 | -606 | -336 | -1.468 | -2.407 | -1.713 | -395 | -476 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -477 | -579 | -609 | -604 | -653 | -631 | -735 | -991 | -960 | -1.274 | -3.145 | -3.898 | -4.342 | -5.226 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | -1.488 | -1.154 | -516 | -551 | -550 | 53.596 | -1.127 | -1.597 | -1.296 | -2.742 | -5.552 | -5.611 | -4.737 | -5.702 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -4 | -33 | -34 | -34 | -29 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | -1.488 | -1.154 | -516 | -551 | -550 | 53.596 | -1.127 | -1.601 | -1.329 | -2.776 | -5.586 | -5.640 | -4.737 | -5.702 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.233 | 22.770 | 109.885 | 18.304 | 40.673 | 46.632 | 50.294 | 20.105 | 25.230 | 57.057 | 49.983 | 8.282 | 172.120 | 42.915 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | 8.745 | 21.616 | 109.369 | 17.753 | 40.123 | 100.224 | 48.871 | 18.046 | 22.483 | 47.211 | 38.191 | 2.608 | 166.972 | 37.213 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 329 | 97 | 851 | 1.244 | -236 | 1.130 | 100 | 1.317 | 917 | 3.981 | 874 | -619 | 4.444 | 4.085 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | 8.416 | 21.519 | 108.518 | 16.509 | 40.359 | 99.094 | 48.771 | 16.729 | 21.566 | 43.230 | 37.317 | 3.227 | 162.528 | 33.128 |
| 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 | 130.529 | 146.073 | 249.564 | 187.642 | 221.003 | 314.203 | 308.203 | 300.616 | 401.800 | 433.162 | 390.205 | 388.082 | 492.838 | 496.552 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | 120.487 | 142.056 | 230.710 | 178.219 | 198.578 | 277.671 | 303.436 | 290.165 | 311.786 | 334.851 | 322.167 | 325.394 | 487.922 | 489.051 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 76.897 | 69.118 | 62.456 | 58.065 | 0 | 146.205 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.042 | 4.017 | 18.854 | 9.423 | 22.425 | 36.532 | 4.767 | 10.451 | 13.117 | 29.193 | 5.582 | 4.623 | 4.916 | 7.501 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.042 | 4.017 | 18.854 | 9.423 | 22.425 | 36.532 | 4.767 | 10.451 | 90.014 | 98.311 | 68.038 | 62.688 | 4.916 | 7.501 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LH | Founder | 1997 | — | — |
MM Management | Management | 2023 | — | — |
JH Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lars-Erik Houmann Christensen A/S | Company | 50.0% | 50.0% | 1997 |
LAU KRISTENSEN A/S | Company | 50.0% | 50.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Lars-Erik Houmann Christensen | Founder | 0 companies |
| Mads Møller | Management | 0 companies |
| Jane Hagbarth Olsen | Management | 0 companies |
| Lau Henrik Sloth Hoffmann Kristensen | Board of Directors | 0 companies |
| Philip Søren Thorsen | Chairman | 0 companies |
| Jacob Simonsen | Board of Directors | 0 companies |
| Niels Jørgen Kornerup | Chairman | 0 companies |