| Revenue | DKK 7,2M | +6% |
| EBITDA | DKK 647K | +16% |
| Net profit | DKK 26M | -47% |
| Total assets | DKK 201,7M | -9% |
| Equity | DKK 190,7M | -12% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.829 | 5.480 | 6.736 | 6.750 | 7.181 |
| Staff expenses | -4.496 | -5.534 | -6.247 | -6.190 | -6.534 |
| EBITDA | -1.667 | -55 | 489 | 560 | 647 |
| Depreciation & amort. | -541 | -477 | -481 | -480 | -480 |
| EBIT | -2.208 | -532 | 8 | 80 | 167 |
| Net financials | 42.809 | 52.820 | 46.667 | 48.936 | 25.988 |
| Profit before tax | 40.600 | 52.289 | 46.675 | 49.017 | 26.155 |
| Tax | -562 | -6 | 11 | 45 | 108 |
| Net profit | 41.163 | 52.295 | 46.664 | 48.972 | 26.047 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 149.484 | 184.338 | 210.186 | 221.444 | 201.694 |
| Equity | 143.763 | 178.558 | 205.222 | 216.694 | 190.741 |
| Long-term debt | 4.149 | 1.675 | 1.144 | 627 | 275 |
| Short-term debt | 3.478 | 4.106 | 3.820 | 4.123 | 10.678 |
| Total debt | 7.627 | 5.780 | 4.964 | 4.750 | 10.953 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
LC Management | Management | 2016 |
| Former (2) | ||
ES Chief Executive Officer | Chief Executive Officer | 2004 – 2006 |
JI Management | Management | 2000 – 2003 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2016 | |
| Board of Directors | 2019 | |
| Board of Directors | 2019 | |
| Former (4) | ||
| Board of Directors | 2000 – 2003 | |
| Chairman | 2015 – 2016 | |
| Board of Directors | 2017 – 2019 | |
| Chairman | 2006 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2016 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Steffensen | Chief Executive Officer | 0 companies |
| Lars-Bo Christensen | Management | 0 companies |
| Jens Impgaard Nielsen | Management | 0 companies |
| Henrik Grundtvig | Chairman | 0 companies |
| Jens Jensen | Board of Directors | 0 companies |
| Ieva Limeza | Board of Directors | 0 companies |
| Michael Grundtvig | Chairman | 0 companies |
| Lars Karlsmose | Board of Directors | 0 companies |
| Claus Juhlin | Board of Directors | 0 companies |
| Lars Grundtvig | Chairman | 0 companies |