| Revenue | DKK 13,5M | -69% |
| EBITDA | DKK 4,1M | -51% |
| Net profit | DKK 3,2M | -50% |
| Total assets | DKK 35,4M | +14% |
| Equity | DKK 14,9M | +27% |
| Employees | 61 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20.456 | 6.265 | 7.856 | 7.887 | 13.751 | 29.170 | 26.913 | 31.960 | 37.196 | 29.750 | 28.284 | 34.884 | 39.153 | 43.705 | 13.464 |
| Staff expenses | -6.944 | -6.092 | -6.600 | -7.054 | -12.460 | -24.241 | -21.402 | -24.281 | -29.283 | -23.135 | -21.792 | -27.450 | -31.263 | -35.429 | -9.388 |
| EBITDA | 1.261 | 174 | 1.165 | 912 | 1.406 | 4.929 | 5.511 | 7.680 | 7.913 | 6.615 | 6.492 | 7.434 | 7.890 | 8.275 | 4.075 |
| Depreciation & amort. | 59 | 89 | 47 | 30 | 37 | -87 | -69 | -76 | -93 | -132 | -152 | -126 | -114 | -164 | -35 |
| EBIT | 1.202 | 85 | 1.118 | 882 | 1.369 | 4.842 | 5.441 | 7.604 | 7.820 | 6.483 | 6.340 | 7.308 | 7.776 | 8.111 | 4.041 |
| Net financials | 15 | 7 | 3 | -57 | -115 | 183 | -35 | -101 | -69 | -88 | -176 | -54 | 165 | 73 | 43 |
| Profit before tax | 1.217 | — | 1.122 | 825 | 1.254 | 5.025 | 5.407 | 7.503 | 7.751 | 6.395 | 6.164 | 7.254 | 7.942 | 8.184 | 4.084 |
| Tax | 308 | 28 | 276 | 189 | 303 | 1.123 | 1.225 | 1.665 | 1.720 | 1.423 | 1.370 | 1.627 | 1.760 | 1.841 | 899 |
| Net profit | 909 | 63 | 846 | 637 | 951 | 3.902 | 4.182 | 5.839 | 6.031 | 4.973 | 4.794 | 5.627 | 6.182 | 6.344 | 3.185 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.990 | 5.484 | 4.936 | 6.765 | 14.539 | 22.106 | 21.022 | 22.951 | 27.467 | 25.330 | 22.720 | 26.411 | 32.091 | 31.174 | 35.409 |
| Equity | 1.422 | — | 1.831 | 2.138 | 2.953 | 5.905 | 6.087 | 7.925 | 10.957 | 10.929 | 10.723 | 11.351 | 11.533 | 11.676 | 14.862 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.476 | 0 | 21 | 141 | 3.537 | 3.471 | 5.489 |
| Short-term debt | 4.317 | 4.449 | 3.077 | 4.410 | 11.065 | 14.558 | 14.414 | 14.668 | 12.411 | 12.139 | 10.073 | 11.608 | 15.487 | 16.026 | 15.058 |
| Total debt | 4.317 | 4.449 | 3.077 | 4.410 | 11.065 | 14.558 | 14.414 | 14.668 | 14.887 | 12.139 | 10.095 | 11.749 | 19.024 | 19.498 | 20.547 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LC Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WICOTEC KIRKEBJERG A/S | Company | 100.0% | 100.0% | 2025 |
JENS BØGELUND HOLDING ApS | Company | 100.0% | 100.0% | 2003 |
| Individual | 100.0% | 100.0% | 2003 | |
LLG Holding ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Christian Holmelund Gustavsen | Chief Executive Officer | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Annemette Heller | Chairman | 0 companies |
| Lea Gustavsen | Board of Directors | 0 companies |
| Konni Gelman | Board of Directors | 0 companies |
| Lis Mariann Frederiksen | Chairman | 0 companies |
| Anne Stensgaard Larsen | Board of Directors | 0 companies |
| Tom Lindquist | Board of Directors | 0 companies |
| Lars Henning Brammer | Chairman | 0 companies |
| Brian Frederik Stryk Ludvigsen | Chairman | 0 companies |
| Jan Gulløv | Chairman | 0 companies |
| Aja Majken Abildgaard | Board of Directors | 0 companies |
| Helle Garde Carlsen | Board of Directors | 0 companies |