| Revenue | DKK 63,3M | +6% |
| EBITDA | DKK 2M | -3% |
| Net profit | DKK 1,5M | -14% |
| Total assets | DKK 26,2M | +4% |
| Equity | DKK 6,2M | +8% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 49.324 | 51.785 | 57.610 | 54.244 | 56.318 | 55.236 | 57.948 | 58.495 | 17.112 | 9.439 | 43.363 | 53.950 | 59.913 | 63.284 |
| Staff expenses | -4.994 | -5.000 | -5.579 | -5.042 | -5.285 | -5.242 | -5.684 | -6.030 | -5.702 | -2.644 | -4.571 | -6.037 | -6.717 | -7.494 |
| EBITDA | 1.019 | 1.392 | 964 | 261 | 1.065 | 926 | 2.115 | 1.073 | -3.497 | -1.154 | 2.202 | 2.230 | 2.083 | 2.025 |
| Depreciation & amort. | 547 | -70 | -66 | -251 | -332 | -255 | -283 | -283 | -192 | -144 | -135 | -123 | -80 | -160 |
| EBIT | 472 | 1.323 | 898 | 10 | 733 | 671 | 1.832 | 790 | -3.689 | -1.298 | 2.067 | 2.106 | 2.002 | 1.865 |
| Net financials | -1 | -38 | 166 | -140 | 1 | -71 | 185 | -294 | -98 | -53 | -121 | 143 | 206 | 35 |
| Profit before tax | 471 | 1.285 | 1.064 | -130 | 734 | 600 | 2.017 | 496 | -3.787 | -1.350 | 1.947 | 2.250 | 2.209 | 1.900 |
| Tax | 120 | 323 | 256 | -14 | 160 | 133 | 446 | 115 | -824 | -296 | 432 | 497 | 491 | 423 |
| Net profit | 351 | 962 | 808 | -116 | 574 | 467 | 1.571 | 381 | -2.963 | -1.054 | 1.515 | 1.753 | 1.718 | 1.477 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.977 | 30.323 | 29.474 | 29.736 | 33.422 | 33.323 | 25.256 | 24.178 | 10.233 | 15.647 | 20.427 | 23.495 | 25.199 | 26.164 |
| Equity | 2.897 | 3.858 | 4.314 | 3.582 | 4.443 | 4.711 | 6.090 | 5.698 | 2.545 | 1.491 | 2.729 | 4.758 | 5.736 | 6.219 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 177 | 2.142 | 1.387 | 1.776 | 0 | 0 | 0 |
| Short-term debt | 21.080 | 26.464 | 25.035 | 26.044 | 28.844 | 28.518 | 19.115 | 18.303 | 5.545 | 12.769 | 15.922 | 18.736 | 19.431 | 19.918 |
| Total debt | 21.080 | 26.464 | 25.035 | 26.044 | 28.844 | 28.518 | 19.115 | 18.480 | 7.688 | 14.156 | 17.698 | 18.736 | 19.431 | 19.918 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LG Management | Management | 2003 | — | — |
HU Audit | Audit | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
14B ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Gundersen | Management | 0 companies |
| Hugo Uhrskov | Audit | 0 companies |
| Niels Aagaard | Chairman | 0 companies |
| Flemming Eske Hansen | Board of Directors | 0 companies |
| Claus Andreasen | Board of Directors | 0 companies |