| Revenue | DKK 2,2M | -3% |
| EBITDA | DKK 657K | -18% |
| Net profit | DKK 492K | -15% |
| Total assets | DKK 6,6M | -7% |
| Equity | DKK 2,3M | +28% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.383 | 1.484 | 1.522 | 2.255 | 2.177 |
| Staff expenses | -998 | -1.069 | -1.137 | -1.456 | -1.520 |
| EBITDA | 384 | 416 | 385 | 798 | 657 |
| Depreciation & amort. | -0 | -0 | -0 | -25 | -0 |
| EBIT | 384 | 416 | 385 | 773 | 657 |
| Net financials | -15 | -12 | -34 | -32 | -7 |
| Profit before tax | 370 | 403 | 351 | 741 | 650 |
| Tax | 72 | 90 | 87 | 164 | 157 |
| Net profit | 298 | 313 | 264 | 577 | 492 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 6.279 | 6.599 | 9.484 | 7.047 | 6.551 |
| Equity | 1.224 | 1.237 | 1.201 | 1.778 | 2.270 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.056 | 5.362 | 8.276 | 5.269 | 4.281 |
| Total debt | 5.056 | 5.362 | 8.276 | 5.269 | 4.281 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
LM Management | Management | 2023 |
SL Management | Management | 2001 |
| Former (2) | ||
KB Audit | Audit | 2001 – 2001 |
VC Management | Management | 2001 – 2001 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2002 | |
| Board of Directors | 2009 | |
| Former (1) | ||
| Chairman | 2001 – 2003 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2025 | |
| Company | 50–66.65% | 50–66.65% | 2025 | |
| Company | 100% | 100% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Lisbeth Madsen | Management | 0 companies |
| Steen Lyngh Madsen | Management | 0 companies |
| Svend Møgelvang | Chairman | 0 companies |
| Henrik Hoeck | Chairman | 0 companies |
| Kim Bonde | Board of Directors | 0 companies |