| Revenue | DKK 8M | -13% |
| EBITDA | DKK 1,4M | -62% |
| Net profit | DKK 2M | -56% |
| Total assets | DKK 41,7M | -9% |
| Equity | DKK 38,2M | -7% |
| Employees | 12 | — |
| Item | 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 | — | — | — | — | — | — | — | — | — | — | — | 18.938 | 18.809 | 23.282 | 32.949 | 35.930 | 27.486 | 28.041 | 24.973 | 21.745 | 24.099 | 26.285 | 18.560 | 9.163 | 7.965 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6.237 | -6.875 | -6.978 | -7.921 | -8.854 | -8.950 | -8.880 | -8.157 | -7.932 | -5.348 | -5.658 | -6.671 | -5.106 | -5.212 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | 10.816 | 9.391 | 13.496 | 19.912 | 22.022 | 15.712 | 16.816 | 14.086 | 11.723 | 15.386 | 14.803 | 9.972 | 3.631 | 1.390 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -549 | -707 | -730 | -0 | -0 | -1.423 | -1.685 | -1.645 | -1.828 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | 10.266 | 8.684 | 12.766 | 19.912 | 22.022 | 14.289 | 15.132 | 12.441 | 9.895 | 15.386 | 14.803 | 9.972 | 3.631 | 1.390 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 367 | -94 | -251 | 3.850 | -116 | 944 | -1.026 | 1.096 | 515 | 273 | 1.112 | 1.079 | 1.889 | 929 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | 10.633 | 8.590 | 12.514 | 23.762 | 21.906 | 15.008 | 14.105 | 13.538 | 10.410 | 15.659 | 15.915 | 11.051 | 5.520 | 2.319 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 2.657 | 2.172 | 3.071 | 5.888 | 5.140 | 3.241 | 3.053 | 2.883 | 2.184 | 3.339 | 3.395 | 2.248 | 893 | 296 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | 7.976 | 6.418 | 9.443 | 17.874 | 16.766 | 11.767 | 11.052 | 10.655 | 8.226 | 12.320 | 12.520 | 8.803 | 4.627 | 2.023 |
| Item | 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 | 32.375 | 33.233 | 40.354 | 53.051 | 61.282 | 45.702 | 46.511 | 43.840 | 41.305 | 46.373 | 49.288 | 47.008 | 45.828 | 41.661 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | 25.093 | 25.061 | 28.505 | 38.124 | 42.883 | 35.452 | 39.004 | 37.660 | 35.385 | 40.206 | 42.725 | 41.521 | 41.166 | 38.226 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.057 | 7.920 | 11.542 | 14.579 | 17.914 | 9.714 | 7.047 | 5.693 | 5.481 | 5.945 | 6.482 | 5.486 | 4.662 | 3.435 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.057 | 7.920 | 11.542 | 14.579 | 17.914 | 9.714 | 7.047 | 5.693 | 5.481 | 5.945 | 6.482 | 5.486 | 4.662 | 3.435 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JI Founder | Founder | 2000 | — | — |
GG Management | Management | 2021 | — | — |
ML Founder | Founder | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LASSEN & LASSEN ApS | Company | 100.0% | 100.0% | 2021 |
DanVaerk ApS | Company | 33.3% | 33.3% | 2000 |
M. OVERGAARD HOLDING ApS | Company | 33.3% | 33.3% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Iversen Østergaard | Founder | 0 companies |
| Gert Godvig Lassen | Management | 0 companies |
| Michael Lindal Overgaard | Founder | 0 companies |
| Carsten Thygesen | Board of Directors | 0 companies |
| Susanne Lassen | Chairman | 0 companies |
| Poul Hjulmand | Board of Directors | 0 companies |
| Poul Erik Damkjær | Board of Directors | 0 companies |
| Karoline Lassen | Board of Directors | 0 companies |