| Revenue | DKK 5,8M | -8% |
| EBITDA | DKK 2,8M | -15% |
| Net profit | DKK 2,3M | -10% |
| Total assets | DKK 5M | -7% |
| Equity | DKK 4M | -4% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 84 | -319 | 1.433 | 2.218 | 1.695 | 2.224 | 5.278 | 5.379 | 5.767 | 5.629 | 6.300 | 4.701 | 6.329 | 5.814 |
| Staff expenses | -0 | -2.272 | -2.116 | -2.256 | -2.451 | -2.420 | -3.236 | -3.088 | -2.950 | -3.036 | -2.968 | -2.912 | -3.088 | -3.043 |
| EBITDA | 84 | -319 | 1.433 | 2.218 | 1.695 | 2.224 | 2.042 | 2.291 | 2.817 | 2.593 | 3.331 | 1.789 | 3.241 | 2.770 |
| Depreciation & amort. | -349 | -346 | -85 | -53 | -36 | -12 | -13 | -13 | -33 | -40 | -59 | -60 | -60 | -38 |
| EBIT | -265 | -666 | 1.348 | 2.165 | 1.659 | 2.212 | 2.028 | 2.278 | 2.784 | 2.553 | 3.272 | 1.729 | 3.181 | 2.732 |
| Net financials | 62 | 31 | 72 | 53 | 81 | 60 | 103 | 43 | 77 | 32 | 118 | 38 | 104 | 193 |
| Profit before tax | -74 | -634 | 1.414 | 2.218 | 1.740 | 2.272 | 2.131 | 2.321 | 2.861 | 2.584 | 3.390 | 1.767 | 3.285 | 2.925 |
| Tax | 65 | -167 | 340 | 521 | 366 | 492 | 451 | 521 | 614 | 567 | 728 | 395 | 715 | 607 |
| Net profit | -138 | -467 | 1.074 | 1.696 | 1.374 | 1.780 | 1.680 | 1.800 | 2.247 | 2.017 | 2.662 | 1.372 | 2.571 | 2.318 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.095 | 1.583 | 3.306 | 4.081 | 3.493 | 4.045 | 4.014 | 4.458 | 4.717 | 4.507 | 5.060 | 4.113 | 5.363 | 4.983 |
| Equity | 1.415 | 947 | 2.201 | 2.898 | 2.672 | 3.052 | 3.032 | 3.232 | 3.679 | 3.496 | 4.158 | 2.930 | 4.200 | 4.018 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 73 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 681 | 636 | 1.105 | 1.183 | 822 | 993 | 982 | 1.153 | 1.038 | 1.011 | 902 | 1.183 | 1.163 | 965 |
| Total debt | 681 | 636 | 1.105 | 1.183 | 822 | 993 | 982 | 1.226 | 1.038 | 1.011 | 902 | 1.183 | 1.163 | 965 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Founder | Founder | 2004 | — | — |
HK Management | Management | 2004 | — | — |
FP Management | Management | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VEFF INVEST ApS | Company | 90.0% | 90.0% | 2026 |
| Individual | 5.0% | 5.0% | 2026 | |
| Individual | 5.0% | 5.0% | 2026 | |
HKS INVEST ApS | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Laurids Bjerregaard | Founder | 0 companies |
| Henrik Kamp Sylvestersen | Management | 0 companies |
| Frank Paulsen | Management | 0 companies |
| Anne Marie Bjerregaard | Board of Directors | 0 companies |
| Lone Marie Brøndsted Sylvestersen | Chairman | 0 companies |
| Lars Aagaard Nielsen | Board of Directors | 0 companies |
| Marianne Sylvestersen | Board of Directors | 0 companies |