| Revenue | DKK 362K | +169% |
| EBITDA | DKK 362K | +169% |
| Net profit | DKK 294K | +190% |
| Total assets | DKK 1M | +148% |
| Equity | DKK 824K | +242% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.285 | 2.070 | 1.122 | 965 | 818 | 744 | -62 | -45 | -85 | 66 | 514 | 255 | 135 | 362 |
| Staff expenses | -0 | -468 | -601 | -510 | -511 | -946 | -257 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.285 | 1.602 | 521 | 456 | 306 | -557 | -426 | -45 | -109 | 66 | 514 | 255 | 135 | 362 |
| Depreciation & amort. | -0 | -22 | -52 | -106 | -76 | -107 | -91 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.285 | 1.580 | 469 | 350 | 230 | -664 | -517 | -45 | -109 | 66 | 514 | 255 | 135 | 362 |
| Net financials | 6 | -127 | -84 | -18 | -224 | -392 | -79 | -10 | 3 | -29 | -15 | -4 | -3 | 15 |
| Profit before tax | 1.291 | 1.454 | 385 | 332 | 6 | -1.056 | -596 | -56 | -106 | 36 | 498 | 251 | 132 | 378 |
| Tax | 323 | 365 | 100 | 79 | 2 | -223 | -136 | -12 | -21 | 19 | 110 | 56 | 31 | 83 |
| Net profit | 969 | 1.089 | 285 | 253 | 4 | -833 | -461 | -43 | -85 | 17 | 389 | 195 | 101 | 294 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.293 | 3.841 | 2.910 | 3.876 | 3.784 | 5.784 | 736 | 444 | 176 | 88 | 690 | 436 | 417 | 1.036 |
| Equity | 1.464 | 2.456 | 1.241 | 1.209 | 961 | 127 | -333 | -377 | -461 | -444 | -55 | 140 | 241 | 824 |
| Long-term debt | 0 | 0 | 0 | 225 | 25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.829 | 1.368 | 1.647 | 2.419 | 2.775 | 5.656 | 1.069 | 821 | 637 | 532 | 746 | 296 | 176 | 213 |
| Total debt | 2.829 | 1.368 | 1.647 | 2.644 | 2.799 | 5.656 | 1.069 | 821 | 637 | 532 | 746 | 296 | 176 | 213 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2002 | — | — |
VC Management | Management | 2002 | — | — |
PH Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LOUTBROGAARD HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Per Henry Pedersen | Management | 0 companies |