| Revenue | DKK 6,4M | -32% |
| EBITDA | DKK 618K | -82% |
| Net profit | DKK 504K | -81% |
| Total assets | DKK 6,1M | -23% |
| Equity | DKK 3M | -24% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.272 | -6.019 | 5.211 | 3.425 | 5.540 | 5.488 | 4.880 | 3.782 | 4.464 | 4.521 | 5.027 | 4.799 | 9.414 | 6.399 |
| Staff expenses | -4.302 | -5.020 | -4.485 | -4.017 | -3.970 | -3.925 | -4.236 | -4.221 | -3.952 | -3.599 | -4.325 | -4.005 | -5.943 | -5.781 |
| EBITDA | 970 | -987 | 726 | -592 | 1.570 | 1.562 | 644 | -439 | 512 | 922 | 702 | 795 | 3.471 | 618 |
| Depreciation & amort. | -5 | -6 | -8 | -5 | -5 | -5 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 965 | -993 | 718 | -597 | 1.565 | 1.558 | 640 | -439 | 512 | 922 | 702 | 795 | 3.471 | 618 |
| Net financials | -45 | 0 | 0 | 0 | -18 | 31 | 30 | 21 | -9 | 15 | -6 | 13 | 33 | 91 |
| Profit before tax | 920 | -981 | 700 | -599 | 1.547 | 1.589 | 670 | -418 | 503 | 937 | 696 | 807 | 3.504 | 709 |
| Tax | 228 | -241 | 170 | -139 | 341 | 351 | 148 | 27 | 98 | 228 | 224 | 206 | 823 | 206 |
| Net profit | 692 | -740 | 530 | -460 | 1.206 | 1.238 | 521 | -445 | 405 | 709 | 472 | 601 | 2.681 | 504 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.700 | 5.334 | 5.173 | 4.657 | 5.718 | 5.341 | 4.439 | 3.995 | 4.303 | 4.254 | 4.992 | 6.260 | 7.939 | 6.134 |
| Equity | 1.221 | 1.961 | 2.491 | 2.031 | 3.237 | 3.275 | 2.596 | 1.551 | 1.956 | 1.815 | 2.287 | 2.888 | 3.969 | 3.005 |
| Long-term debt | 0 | -250 | 170 | 0 | 0 | 0 | 152 | 28 | 332 | 585 | 224 | 216 | 918 | 229 |
| Short-term debt | 3.478 | -3.123 | 2.512 | 2.626 | 2.480 | 2.066 | 1.690 | 2.416 | 2.015 | 1.854 | 2.481 | 3.156 | 3.052 | 2.900 |
| Total debt | 3.478 | -3.373 | 2.682 | 2.626 | 2.480 | 2.066 | 1.842 | 2.444 | 2.346 | 2.438 | 2.705 | 3.372 | 3.970 | 3.129 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AJ Management | Management | 2000 | — | — |
LØ Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LG ApS | Company | 100.0% | 100.0% | 2015 |
LG ApS | Company | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| August Jes Jørgensen | Management | 0 companies |
| Lars Øyvind Kvarme Gabe | Management | 0 companies |
| Sven Gabe | Board of Directors | 0 companies |
| Jesper Birkedal Strands | Board of Directors | 0 companies |
| Claus Torben Warming | Chairman | 0 companies |
| Peter Brøns-Poulsen | Board of Directors | 0 companies |
| Carsten Orth Gaarn-Larsen | Board of Directors | 0 companies |
| Jens Henrik Gabe | Board of Directors | 0 companies |
| Johanna Maria Olmedo Brandt | Chairman | 0 companies |
| Stephen Cloughley | Board of Directors | 0 companies |
| Peter Følbæk Nielsen | Chairman | 0 companies |
| Peter Weinreich-Jensen | Board of Directors | 0 companies |