| Revenue | DKK 14,1M | +26% |
| EBITDA | DKK 6,8M | +63% |
| Net profit | DKK 5,3M | +69% |
| Total assets | DKK 13,2M | +33% |
| Equity | DKK 9M | +53% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.915 | 4.516 | 5.275 | — | 7.835 | 7.673 | 9.005 | 9.796 | 11.199 | 14.086 |
| Staff expenses | -3.335 | -3.656 | -4.031 | -4.754 | -5.582 | -5.725 | -6.515 | -6.707 | -7.000 | -7.286 |
| EBITDA | 580 | 860 | 1.244 | 1.636 | 2.253 | 1.918 | 2.490 | 3.089 | 4.169 | 6.800 |
| Depreciation & amort. | 77 | 256 | -233 | -127 | -46 | -102 | -30 | -35 | -53 | -53 |
| EBIT | 503 | 604 | 1.011 | 1.510 | 2.207 | 1.815 | 2.460 | 3.054 | 4.117 | 6.747 |
| Net financials | 22 | 22 | 20 | 19 | 12 | 51 | -0 | -22 | -39 | 109 |
| Profit before tax | 525 | 626 | 1.032 | 1.529 | 2.219 | 1.841 | 2.460 | 3.032 | 4.078 | 6.856 |
| Tax | 160 | 178 | 277 | 385 | 513 | 427 | 563 | 687 | 923 | 1.532 |
| Net profit | 364 | 448 | 755 | 1.144 | 1.706 | 1.414 | 1.898 | 2.345 | 3.155 | 5.324 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.448 | 3.650 | 4.500 | 5.350 | 5.965 | 6.237 | 8.150 | 9.169 | 9.898 | 13.207 |
| Equity | 1.339 | 1.587 | 1.942 | 2.386 | 3.292 | 3.706 | 4.604 | 5.749 | 5.904 | 9.028 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.106 | 2.062 | 2.558 | 2.964 | 2.673 | 2.531 | 3.546 | 3.420 | 3.994 | 4.176 |
| Total debt | 2.106 | 2.062 | 2.558 | 2.964 | 2.673 | 2.531 | 3.546 | 3.420 | 3.994 | 4.176 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
PK | Audit | 2003 | — | — |
LB Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M.S.D. INVEST ApS | Company | 10.0% | 10.0% | 2008 |
LBC ApS | Company | 90.0% | 90.0% | 2015 |
ITF MidCo ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Aage Skousen | Chief Executive Officer | 0 companies |
| Peter Klindt Eilertsen | Audit | 0 companies |
| Lars Bo Christoffersen | Chief Executive Officer | 0 companies |
| Morten Dichmann-Damgaard | Chairman | 0 companies |
| David la Cour Kjærum | Board of Directors | 0 companies |
| Lars Højbjerg Romsøe | Board of Directors | 0 companies |
| Benjamin Kramarz | Chairman | 0 companies |
| Søren Carstensen Dolberg | Chairman | 0 companies |
| John Helmsøe-Zinck | Chairman | 0 companies |
| Jesper Skov Jørgensen | Board of Directors | 0 companies |