| Revenue | DKK 14,5M | -52% |
| EBITDA | DKK -2,7M | -131% |
| Net profit | DKK -3,4M | -172% |
| Total assets | DKK 33,1M | -13% |
| Equity | DKK 15,6M | -18% |
| Employees | 38 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5.757 | 6.104 | 8.532 | 11.797 | 13.210 | 12.659 | 14.983 | 18.542 | 14.652 | 23.013 | 26.988 | 27.539 | 30.081 | 14.455 |
| Staff expenses | -3.027 | -2.923 | -3.978 | -5.922 | -7.315 | -7.364 | -9.021 | -16.311 | -13.634 | -15.946 | -17.937 | -19.477 | -21.207 | -17.143 |
| EBITDA | -2.021 | 3.181 | 4.554 | 5.876 | 5.894 | 5.296 | 5.963 | 2.183 | 1.010 | 7.067 | 9.033 | 8.062 | 8.813 | -2.688 |
| Depreciation & amort. | -355 | -592 | -909 | -1.129 | -1.049 | -1.320 | -1.682 | -1.882 | -2.254 | -2.761 | -2.860 | -2.620 | -1.657 | -1.250 |
| EBIT | -2.376 | 2.589 | 3.646 | 4.747 | 4.845 | 3.975 | 4.281 | 301 | -1.244 | 4.306 | 6.172 | 5.443 | 7.155 | -3.938 |
| Net financials | -403 | -515 | -504 | -693 | -744 | -527 | -500 | -718 | -620 | -787 | -1.015 | -1.326 | -1.025 | -425 |
| Profit before tax | -2.015 | 2.075 | 3.141 | 4.054 | 4.101 | 3.449 | 3.780 | -417 | -1.864 | 3.519 | 5.157 | 4.117 | 6.131 | -4.364 |
| Tax | -502 | 443 | 767 | 954 | 919 | 763 | 837 | -86 | -481 | 752 | 1.142 | 913 | 1.371 | -952 |
| Net profit | -1.513 | 1.631 | 2.374 | 3.099 | 3.181 | 2.685 | 2.943 | -331 | -1.383 | 2.767 | 4.015 | 3.204 | 4.760 | -3.411 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.087 | 14.134 | 16.222 | 22.394 | 25.240 | 24.912 | 36.611 | 36.546 | 46.150 | 46.521 | 44.872 | 46.088 | 37.927 | 33.055 |
| Equity | 2.644 | 2.775 | 3.650 | 5.249 | 6.430 | 6.916 | 9.059 | 7.708 | 6.325 | 9.093 | 12.993 | 16.079 | 19.004 | 15.592 |
| Long-term debt | -2.099 | 1.808 | 1.518 | 923 | 0 | 0 | 0 | 3.016 | 10.864 | 8.779 | 6.690 | 4.618 | 715 | 464 |
| Short-term debt | -4.772 | 8.966 | 10.404 | 15.532 | 18.049 | 17.046 | 26.241 | 24.596 | 27.969 | 27.484 | 24.480 | 25.051 | 18.085 | 16.999 |
| Total debt | -6.872 | 10.774 | 11.922 | 16.454 | 18.049 | 17.046 | 26.241 | 27.612 | 38.833 | 36.263 | 31.170 | 29.670 | 18.801 | 17.463 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EP Management | Management | 2008 | — | — |
PD Founder | Founder | 1999 | — | — |
PS Audit | Audit | 1999 | — | — |
JP Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
LC GROUP ApS | Company | 50.0% | 50.0% | 2008 |
JPF GROUP ApS | Company | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Pedersen | Management | 0 companies |
| Peter Dahl Rasmussen | Founder | 0 companies |
| Per Sander Antonsen | Audit | 0 companies |
| Jesper Piihl Faurskov | Management | 0 companies |
| Søren Fogh Sørensen | Board of Directors | 0 companies |
| Fredrik Olof Daniel Dahlborg | Board of Directors | 0 companies |
| Lars Henning Faurskov | Board of Directors | 0 companies |
| Carsten Møller Sørensen | Chairman | 0 companies |
| Verner Christoffer Wallin | Board of Directors | 0 companies |
| Karen Marie Pedersen | Chairman | 0 companies |
| Arne Ivar Dirckinck-Holmfeld | Chairman | 0 companies |
| Axel Manøe Jepsen | Chairman | 0 companies |
| Dorte Faurskov | Chairman | 0 companies |
| Carl Henrik Johansson | Chairman | 0 companies |
| Keld Murmann Rasmussen | Board of Directors | 0 companies |
| Glenn Erik Lindqvist | Board of Directors | 0 companies |