| Revenue | DKK -1,9M | -126% |
| EBITDA | DKK -9,2M | +1% |
| Net profit | DKK -12,2M | -5% |
| Total assets | DKK 33,2M | -11% |
| Equity | DKK -13,7M | -832% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13.428 | 1.217 | 21.940 | 13.026 | 14.129 | 16.681 | 19.069 | 20.073 | 21.535 | 33.509 | 11.322 | 7.555 | -1.929 |
| Staff expenses | -9.136 | -8.949 | -9.715 | -10.920 | -11.535 | -13.138 | -14.825 | -18.181 | -18.767 | -21.009 | -15.151 | -16.787 | -7.234 |
| EBITDA | 4.292 | 3.472 | 12.225 | 2.106 | 2.593 | 3.543 | 4.244 | 1.891 | 2.768 | 12.500 | -3.830 | -9.232 | -9.163 |
| Depreciation & amort. | -646 | -583 | -1.008 | -905 | -703 | -790 | -711 | -810 | -618 | -673 | -698 | -1.640 | -1.460 |
| EBIT | 3.646 | 2.888 | 11.216 | 1.201 | 1.891 | 2.754 | 3.534 | 1.081 | 2.150 | 11.827 | -4.528 | -10.872 | -10.622 |
| Net financials | -361 | -543 | -446 | -86 | -240 | -137 | -78 | -216 | -407 | -609 | -569 | -788 | -1.020 |
| Profit before tax | 3.285 | 2.345 | 10.771 | 1.019 | 1.542 | 2.518 | 3.343 | 865 | 1.743 | 11.218 | -5.097 | -11.660 | -11.642 |
| Tax | 844 | 660 | 2.731 | -867 | 343 | 563 | 738 | 197 | 389 | 2.502 | -272 | -0 | 589 |
| Net profit | 2.441 | 1.685 | 8.040 | 1.886 | 1.199 | 1.954 | 2.604 | 668 | 1.354 | 8.716 | -4.824 | -11.660 | -12.231 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.641 | 16.572 | 29.361 | 28.070 | 24.421 | 29.737 | 35.079 | 31.580 | 33.027 | 36.021 | 37.471 | 37.410 | 33.206 |
| Equity | 7.039 | 6.725 | 13.765 | 11.651 | 11.049 | 11.004 | 13.608 | 12.526 | 13.581 | 15.015 | 10.190 | -1.470 | -13.701 |
| Long-term debt | 198 | -58 | -131 | -37 | 291 | 637 | 244 | 653 | 1.174 | 1.137 | 1.175 | 1.202 | 1.202 |
| Short-term debt | 8.252 | 9.790 | 15.465 | 16.383 | 13.080 | 18.096 | 21.227 | 18.300 | 18.273 | 19.868 | 26.106 | 37.678 | 45.413 |
| Total debt | 8.450 | 9.790 | 15.465 | 16.383 | 13.372 | 18.733 | 21.471 | 18.953 | 19.447 | 21.006 | 27.281 | 38.880 | 46.615 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RW Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
BK Management | Management | 2014 | — | — |
SS Management | Management | 2014 | — | — |
JP Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
SF Management | Management | 2001 | — | — |
JA Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
PLA Holding ApS | Company | 10.0% | 10.0% | 2017 |
LOBI HOLDING ApS | Company | 90.0% | 90.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Robert Walker Martin | Chief Executive Officer | 0 companies |
| Bayram Kizil | Management | 0 companies |
| Stig Skeem | Management | 0 companies |
| Jens Peter Rønn Laugesen | Chief Executive Officer | 0 companies |
| Sven Flemming Koch | Management | 0 companies |
| Jens Aabye Dam | Management | 0 companies |
| Dennis Vad Lauridsen | Board of Directors | 0 companies |
| Steen Møbjerg Christensen | Chairman | 0 companies |
| John Daniel Sedlacek | Board of Directors | 0 companies |
| Donald Robert Hagen Jr | Board of Directors | 0 companies |
| Eric Joseph Kownacki | Chairman | 0 companies |
| Lars Ole Møller Jensen | Chairman | 0 companies |
| Susumu Kurita | Board of Directors | 0 companies |
| Nobuyoshi Kurita | Board of Directors | 0 companies |
| Klaus Kisum Kjær | Chairman | 0 companies |
| Birgitte Leisner Jensen | Board of Directors | 0 companies |
| Carleton Earl Saunders IV | Chairman | 0 companies |