| Revenue | DKK 1,7M | +2% |
| EBITDA | DKK 922K | +7% |
| Net profit | DKK 880K | +13% |
| Total assets | DKK 5,5M | +25% |
| Equity | DKK 3,4M | +17% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.548 | 3.688 | 6.020 | 7.762 | 3.414 | 1.931 | 2.320 | 2.305 | 2.078 | 1.345 | 1.597 | 1.627 | 1.657 |
| Staff expenses | -3.243 | -2.739 | -3.328 | -3.842 | -2.483 | -1.709 | -1.810 | -1.831 | -1.295 | -1.110 | -975 | -766 | -736 |
| EBITDA | 1.306 | 949 | 2.691 | 3.920 | 931 | 222 | 510 | 474 | 783 | 235 | 622 | 861 | 922 |
| Depreciation & amort. | -133 | -119 | -76 | -139 | -127 | -114 | -63 | -6 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.172 | 830 | 2.615 | 3.781 | 804 | 109 | 447 | 468 | 783 | 235 | 622 | 861 | 922 |
| Net financials | 24 | 2 | -12 | -42 | -43 | -8 | 0 | 0 | -6 | 164 | -226 | 136 | 212 |
| Profit before tax | 1.197 | 832 | 2.603 | 3.739 | 761 | 101 | 447 | 469 | 777 | 400 | 397 | 996 | 1.134 |
| Tax | 311 | 216 | 641 | 892 | 169 | 24 | 101 | 104 | 172 | 89 | 87 | 219 | 254 |
| Net profit | 886 | 616 | 1.962 | 2.847 | 592 | 77 | 346 | 365 | 605 | 311 | 309 | 777 | 880 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.177 | 5.350 | 7.462 | 9.383 | 4.522 | 2.778 | 2.946 | 3.405 | 3.988 | 3.288 | 3.016 | 4.379 | 5.457 |
| Equity | 5.886 | 1.116 | 2.462 | 3.347 | 1.092 | 1.168 | 1.515 | 1.879 | 2.484 | 1.795 | 2.104 | 2.881 | 3.380 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.291 | 4.234 | 5.000 | 6.037 | 3.430 | 1.609 | 1.431 | 1.526 | 1.504 | 1.493 | 912 | 1.498 | 2.054 |
| Total debt | 3.291 | 4.234 | 5.000 | 6.037 | 3.430 | 1.609 | 1.431 | 1.526 | 1.504 | 1.493 | 912 | 1.498 | 2.054 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS | Audit | 2009 | — | — |
AC Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LEA GROUP A/S | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Jørn Skaarup Christiansen | Audit | 0 companies |
| Anders Christian Rasmussen | Management | 0 companies |
| Lemmy Fialin | Board of Directors | 0 companies |
| Lene Mackeprang Rasmussen | Chairman | 0 companies |
| Niels Duedahl | Chairman | 0 companies |
| Jan Christensen | Board of Directors | 0 companies |
| Amalie Thingholm Mackeprang | Board of Directors | 0 companies |