| Revenue | DKK 8,3M | +5% |
| EBITDA | DKK 1,8M | -51% |
| Net profit | DKK 5,5M | +13% |
| Total assets | DKK 183,9M | +4% |
| Equity | DKK 118,1M | +3% |
| Employees | 5 | — |
| Item | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | 7.198 | 7.729 | 8.650 | 7.787 | 7.314 | 7.083 | 7.048 | 6.741 | 7.431 | 6.671 | 7.273 | 7.876 | 8.303 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -221 | -428 | -560 | -656 | -1.300 | -1.682 | -2.026 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | 5.328 | 5.240 | 5.555 | 8.852 | 7.588 | 12.913 | 5.721 | 5.340 | 7.947 | 29.201 | 4.230 | 3.752 | 1.843 |
| 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 |
| EBIT | — | — | — | — | — | — | — | — | — | — | 5.328 | 5.240 | 5.555 | 8.852 | 7.588 | 12.913 | 5.721 | 5.340 | 7.947 | 29.201 | 4.230 | 3.752 | 1.843 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.604 | -2.806 | -3.651 | -1.094 | -1.347 | -847 | 1.993 | 2.801 | 4.584 | 25.716 | 10.303 | 10.118 | 13.080 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | 724 | 2.434 | 1.904 | 7.758 | 4.219 | 12.112 | 6.352 | 6.301 | 12.531 | 54.158 | 6.625 | 5.477 | 6.387 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 277 | -551 | 437 | 1.507 | 1.236 | 2.417 | 948 | 771 | 1.682 | 6.260 | 763 | 608 | 865 |
| Net profit | — | — | — | — | — | — | — | — | — | — | 447 | 2.985 | 1.467 | 6.251 | 2.983 | 9.695 | 5.403 | 5.530 | 10.849 | 47.899 | 5.862 | 4.869 | 5.522 |
| Item | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 135.826 | 138.039 | 137.998 | 106.428 | 109.397 | 106.921 | 106.358 | 108.877 | 118.524 | 168.918 | 172.178 | 176.592 | 183.868 |
| Equity | — | — | — | — | — | — | — | — | — | — | 25.523 | 28.109 | 29.176 | 30.926 | 33.710 | 43.004 | 46.408 | 50.537 | 60.387 | 106.485 | 111.348 | 114.416 | 118.138 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.992 | 99.718 | 97.581 | 65.930 | 64.994 | 52.918 | 50.447 | 48.912 | 47.741 | 46.056 | 44.424 | 48.206 | 51.610 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.401 | 3.842 | 4.932 | 2.306 | 2.459 | 4.433 | 2.678 | 2.367 | 2.317 | 2.403 | 2.130 | 2.322 | 2.327 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 103.393 | 103.561 | 102.513 | 68.236 | 67.453 | 57.351 | 53.125 | 51.278 | 50.058 | 48.459 | 46.553 | 50.528 | 53.937 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HOSTA EJENDOMSINVEST ApS | Company | 50.0% | 50.0% | 2005 |
HOSTA CONSULT ApS | Company | 50.0% | 50.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Munktved | Management | 0 companies |
| Lars Bo Jørgensen | Board of Directors | 0 companies |
| Rikke Højsgaard | Board of Directors | 0 companies |
| René van Laer | Board of Directors | 0 companies |
| Sam Baroudy | Board of Directors | 0 companies |
| Dorthe Munktved | Board of Directors | 0 companies |
| Søren Højsgaard | Chairman | 0 companies |
| Claus Henrik Ammentorp Jørgensen | Board of Directors | 0 companies |