| Revenue | DKK 11,7M | -9% |
| EBITDA | DKK 447K | -37% |
| Net profit | DKK 73K | +1032% |
| Total assets | DKK 12M | +11% |
| Equity | DKK 1,8M | -62% |
| Employees | 16 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 92.002 | 57.984 | 55.776 | 44.211 | 42.712 | 26.083 | 25.068 | 20.736 | 22.646 | 19.884 | 18.798 | 12.863 | 11.701 |
| Staff expenses | -27.865 | -29.339 | -35.615 | -32.334 | -21.660 | -15.353 | -15.825 | -17.109 | -17.122 | -15.674 | -14.051 | -12.157 | -11.254 |
| EBITDA | 5.023 | 7.530 | 4.690 | -873 | -2.388 | -624 | 545 | -3.127 | -301 | -281 | 658 | 706 | 447 |
| Depreciation & amort. | -182 | -263 | -406 | -464 | -525 | -465 | -438 | -369 | -346 | -263 | -354 | -327 | -348 |
| EBIT | 4.842 | 7.267 | 4.284 | -1.337 | -2.913 | -1.089 | 107 | -3.496 | -647 | -544 | 304 | 379 | 98 |
| Net financials | 114 | -1.562 | -135 | -9 | 130 | 176 | -27 | -13 | -0 | -58 | -83 | -373 | -26 |
| Profit before tax | 4.955 | 6.514 | 4.235 | -1.346 | -2.783 | -913 | 80 | -3.509 | -647 | -602 | 222 | 6 | 73 |
| Tax | 1.240 | 1.640 | 1.115 | 570 | -0 | -0 | -0 | -0 | -0 | -17 | -0 | -0 | -0 |
| Net profit | 3.716 | 4.874 | 3.120 | -1.916 | -2.783 | -913 | 80 | -3.509 | -647 | -585 | 222 | 6 | 73 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 66.324 | 34.470 | 31.854 | 21.379 | 16.517 | 16.297 | 15.242 | 12.832 | 14.817 | 15.264 | 11.121 | 10.760 | 11.991 |
| Equity | 12.893 | 15.766 | 15.886 | 12.970 | 10.188 | 9.275 | 9.355 | 5.846 | 5.199 | 4.614 | 4.836 | 4.842 | 1.818 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 592 | 1.775 | 1.714 | 1.651 | 1.723 | 1.773 |
| Short-term debt | 53.432 | 16.297 | 13.633 | 8.408 | 6.330 | 7.023 | 5.888 | 6.394 | 7.843 | 8.936 | 4.634 | 4.194 | 8.399 |
| Total debt | 53.432 | 16.297 | 13.633 | 8.408 | 6.330 | 7.023 | 5.888 | 6.986 | 9.618 | 10.650 | 6.285 | 5.918 | 10.172 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AS Management | Management | 2022 | — | — |
KH Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LPM HOLDING ApS | Company | 33.3% | 33.3% | 2021 |
BO POVLSEN HOLDING ApS | Company | 25.0% | 25.0% | 2021 |
BP/JL HOLDING ApS | Company | 25.0% | 25.0% | 2019 |
LB FORSIKRING A/S | Company | 15.0% | 15.0% | 2008 |
| Individual | 20.0% | 20.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Ayoe Song Malmqvist | Management | 0 companies |
| Klaus Harbo | Management | 0 companies |
| Michael Vilhelm Nielsen | Board of Directors | 0 companies |
| Ernst Ulrik Bayer | Board of Directors | 0 companies |
| Lars Peter Mølvang | Board of Directors | 0 companies |
| Steen Holse Andersen | Board of Directors | 0 companies |
| Jan Bonde | Board of Directors | 0 companies |
| Peter Lørup | Board of Directors | 0 companies |
| Henrik Rantzau Nehammer | Chairman | 0 companies |
| Jack Steen Ove Gustafsson | Board of Directors | 0 companies |
| Peer Wedervang | Chairman | 0 companies |
| Thomas Juhl | Board of Directors | 0 companies |
| Bo Povlsen | Chairman | 0 companies |