| Revenue | DKK -1K | — |
| EBITDA | DKK -1K | -100% |
| Net profit | DKK 4,2M | -36% |
| Total assets | DKK 36M | -21% |
| Equity | DKK 34,4M | -20% |
| Employees | — | — |
| 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 | — | — | — | — | — | — | — | — | — | — | — | -12 | -13 | -13 | -13 | -13 | -13 | -14 | -14 | -14 | -15 | -13 | — | — | -1 |
| Staff expenses | -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 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | -12 | -13 | -13 | -13 | -13 | -13 | -14 | -14 | -14 | -15 | -13 | -13 | 6.642 | -1 |
| Depreciation & amort. | -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 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | -12 | -13 | -13 | -13 | -13 | -13 | -14 | -14 | -14 | -15 | -13 | -13 | 6.642 | -1 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 554 | 9.404 | 6.711 | 1.899 | 637 | 650 | 1.049 | 2.414 | 3.104 | 376 | 7.569 | 10.709 | 6.678 | 4.243 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | 541 | 9.390 | 6.697 | 1.885 | 623 | 636 | 1.035 | 2.400 | 3.090 | 362 | 7.556 | 10.696 | 6.639 | 4.241 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5 | 14 | 11 | 37 | 14 | 8 | 6 | 3 | 7 | 8 | 6 | 11 | 36 | 3 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | 546 | 9.376 | 6.687 | 1.849 | 609 | 628 | 1.030 | 2.397 | 3.082 | 354 | 7.550 | 10.685 | 6.603 | 4.238 |
| 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 | 30.756 | 52.857 | 50.741 | 42.733 | 32.012 | 31.579 | 31.959 | 33.461 | 30.077 | 29.013 | 35.108 | 44.414 | 45.802 | 35.963 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | 30.710 | 50.239 | 45.743 | 42.723 | 32.002 | 31.474 | 31.949 | 33.422 | 30.035 | 29.003 | 34.704 | 40.768 | 42.863 | 34.379 |
| 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 | 46 | 2.618 | 4.998 | 10 | 10 | 105 | 10 | 39 | 43 | 10 | 404 | 3.645 | 2.938 | 1.584 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46 | 2.618 | 4.998 | 10 | 10 | 105 | 10 | 39 | 43 | 10 | 404 | 3.645 | 2.938 | 1.584 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Founder | Founder | 2001 | — | — |
RH Founder | Founder | 2001 | — | — |
JØ Management | Management | 2021 | — | — |
AM Management | Management | 2001 | — | — |
AK Founder | Founder | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ESE-HOLDING A/S | Company | 25.0% | 25.0% | 2015 |
TOFT HOLDING ESBJERG ApS | Company | 25.0% | 25.0% | 2015 |
ESTOOL 2000 HOLDING A/S | Company | 15.0% | 15.0% | 2024 |
JRP Holding, Esbjerg ApS | Company | 10.0% | 10.0% | 2017 |
JS Invest 2017 ApS | Company | 10.0% | 10.0% | 2017 |
ALFRED SØRENSEN HOLDING ApS | Company | 10.0% | 10.0% | 2015 |
| Individual | 5.0% | 5.0% | 2023 | |
| Individual | 0.0% | 0.0% | 2015 | |
| Individual | 0.0% | 0.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Leo Madsen | Founder | 0 companies |
| René Høholt Madsen | Founder | 0 companies |
| Jakob Østergaard Sørensen | Management | 0 companies |
| Alfred Magnus Sørensen | Management | 0 companies |
| Anthony Kim Jensen | Founder | 0 companies |
| Peter Jensen Toft | Board of Directors | 0 companies |
| Kent Sand Kirk | Chairman | 0 companies |
| John Sørensen | Board of Directors | 0 companies |
| Svend Aage Rud Pedersen | Chairman | 0 companies |
| Hans Ole Andersen | Board of Directors | 0 companies |
| Jørgen Einer-Jensen Brammer | Board of Directors | 0 companies |
| Jens Rud Pedersen | Board of Directors | 0 companies |