| Revenue | DKK 29,8M | -1% |
| EBITDA | DKK 15,8M | -9% |
| Net profit | DKK 11,6M | -11% |
| Total assets | DKK 74,2M | +16% |
| Equity | DKK 46,9M | +6% |
| Employees | 22 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 852 | 1.353 | 657 | 955 | 1.831 | 2.936 | 4.961 | 8.277 | 9.435 | 16.531 | 28.149 | 28.389 | 30.186 | 29.834 |
| Staff expenses | -0 | -0 | -0 | -356 | -1.041 | -914 | -1.134 | -4.548 | -6.008 | -8.093 | -10.107 | -11.655 | -12.801 | -14.031 |
| EBITDA | 852 | 1.353 | 657 | 599 | 790 | 2.022 | 3.827 | 3.728 | 3.428 | 8.438 | 18.042 | 16.734 | 17.386 | 15.804 |
| Depreciation & amort. | 286 | -296 | 306 | -92 | -60 | -109 | -289 | -296 | -248 | -62 | -51 | -84 | -190 | -331 |
| EBIT | 566 | 1.057 | 351 | 507 | 730 | 1.913 | 3.538 | 3.432 | 3.180 | 8.376 | 17.991 | 16.651 | 17.195 | 15.472 |
| Net financials | -194 | -183 | -62 | -16 | 13 | -57 | -36 | -138 | -1.079 | -389 | -1.129 | -1.948 | -270 | -453 |
| Profit before tax | 371 | 874 | 289 | 490 | 743 | 1.856 | 3.502 | 3.294 | 2.100 | 7.987 | 16.862 | 14.703 | 16.925 | 15.019 |
| Tax | 145 | 19 | 67 | 111 | 165 | 419 | 774 | 728 | 659 | 1.785 | 3.742 | 3.297 | 3.799 | 3.391 |
| Net profit | 227 | 855 | 223 | 379 | 578 | 1.437 | 2.729 | 2.567 | 1.441 | 6.202 | 13.120 | 11.405 | 13.126 | 11.628 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.673 | 3.262 | 3.879 | 3.162 | 5.078 | 13.195 | 15.626 | 18.834 | 30.241 | 37.079 | 62.674 | 59.797 | 64.222 | 74.206 |
| Equity | -687 | 168 | 391 | 770 | 1.348 | 2.735 | 5.314 | 7.701 | 11.362 | 17.384 | 28.704 | 37.109 | 44.235 | 46.862 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 1.833 | 1.438 | 1.116 | 5.581 | 6.545 | 7.240 | 4.387 | 4.484 | 3.802 |
| Short-term debt | 3.360 | 3.094 | 3.488 | 2.392 | 3.730 | 8.495 | 8.770 | 9.848 | 13.188 | 13.019 | 26.620 | 17.867 | 15.285 | 23.248 |
| Total debt | 3.360 | 3.094 | 3.488 | 2.392 | 3.730 | 10.329 | 10.208 | 10.964 | 18.769 | 19.564 | 33.860 | 22.254 | 19.770 | 27.051 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LG Management | Management | 1999 | — | — |
NB Audit | Audit | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FGB Holding ApS | Company | 33.3% | 0.0% | 2016 |
LGB Holding ApS | Company | 33.3% | 90.0% | 2016 |
Holdingselskabet PGB ApS | Company | 33.3% | 0.0% | 2016 |
Holdingselskabet af 27. maj 2016 ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Galthen Bech | Management | 0 companies |
| Niels Bruno Jensen | Audit | 0 companies |
| Patricia Egly Galthen Bech | Board of Directors | 0 companies |
| Christina Egly Larsen | Board of Directors | 0 companies |
| Eric Alan Rapp | Chairman | 0 companies |
| Frederik Egly Galthen Bech | Board of Directors | 0 companies |
| Henrik Theilbjørn | Chairman | 0 companies |