| Revenue | DKK 170K | -10199% |
| EBITDA | DKK 170K | +10199% |
| Net profit | DKK 98K | +284% |
| Total assets | DKK 1M | +4% |
| Equity | DKK 738K | +15% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 179 | 133 | 17 | 111 | 147 | 157 | 123 | 158 | 191 | 128 | 142 | -2 | 170 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 124 | 72 | 2 | 78 | 117 | 126 | 98 | 132 | 167 | 79 | 82 | -2 | 170 |
| Depreciation & amort. | 67 | 67 | 67 | 67 | 70 | -74 | -62 | -24 | -26 | -37 | -38 | -62 | -42 |
| EBIT | 57 | 5 | -65 | 10 | 47 | 51 | 36 | 108 | 141 | 43 | 43 | -64 | 128 |
| Net financials | -45 | -39 | -35 | -28 | -34 | -25 | -17 | -12 | -15 | -9 | -4 | -4 | -2 |
| Profit before tax | 12 | -34 | -100 | -18 | 12 | 26 | 18 | 95 | 126 | 34 | 40 | -68 | 125 |
| Tax | 81 | -0 | -0 | -0 | -53 | -0 | -0 | -19 | 28 | 8 | 9 | -15 | 28 |
| Net profit | -69 | -34 | -100 | -18 | 65 | 26 | 18 | 114 | 98 | 27 | 31 | -53 | 98 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.317 | 1.141 | 1.018 | 943 | 934 | 854 | 815 | 892 | 879 | 1.044 | 996 | 964 | 1.003 |
| Equity | 465 | 431 | 331 | 313 | 378 | 405 | 423 | 537 | 635 | 662 | 693 | 640 | 738 |
| Long-term debt | 599 | 550 | 493 | 436 | 392 | 321 | 254 | 180 | 107 | 248 | 224 | 215 | 215 |
| Short-term debt | 253 | 160 | 195 | 194 | 163 | 128 | 138 | 174 | 136 | 134 | 78 | 109 | 50 |
| Total debt | 852 | 710 | 687 | 630 | 555 | 449 | 391 | 355 | 243 | 382 | 302 | 324 | 265 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DS Management | Management | 2021 | — | — |
KR Founder | Founder | 2001 | — | — |
HK Founder | Founder | 2001 | — | — |
KR Founder | Founder | 2001 | — | — |
KF Founder | Founder | 2001 | — | — |
TM Founder | Founder | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2007 | — | — | |
| Deputy Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2002 | — | — | |
EV | Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LIV I LUNDE ApS | Company | 20.0% | 20.0% | 2023 |
SPAREKASSEN FOR NR. NEBEL OG OMEGN | Company | 20.0% | 20.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Dan Skødeberg Nielsen | Management | 0 companies |
| Knud Ravn | Founder | 0 companies |
| Hans Kristian Vad | Founder | 0 companies |
| Karsten Rølle Poulsen | Founder | 0 companies |
| Kristian Friis Nielsen | Founder | 0 companies |
| Thorkild Møller Christensen | Founder | 0 companies |
| John Hansen | Board of Directors | 0 companies |
| Jan Lillebæk Nielsen | Chairman | 0 companies |
| Jacob Ravn | Board of Directors | 0 companies |
| Frits Anneberg | Board of Directors | 0 companies |
| Flemming Kastberg Christensen | Chairman | 0 companies |
| Hans Krukow Lund | Chairman | 0 companies |
| Hans Christian Hansen | Board of Directors | 0 companies |
| Laue Bonde Larsen | Board of Directors | 0 companies |
| Anne-Mette Birkebæk Nielsen | Deputy Chairman | 0 companies |
| Lene Barslund Højris | Board of Directors | 0 companies |
| Jan Haarsma | Board of Directors | 0 companies |
| Leif Nielsen | Board of Directors | 0 companies |
| Egon Vad | Board of Directors | 0 companies |