| Revenue | DKK 18M | +11% |
| EBITDA | DKK 9M | +25% |
| Net profit | DKK 6,3M | +33% |
| Total assets | DKK 27,4M | -4% |
| Equity | DKK 19M | +14% |
| Employees | 20 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 14.311 | 15.220 | 13.741 | 16.296 | 18.043 |
| Staff expenses | -9.015 | -8.987 | -9.212 | -9.052 | -9.007 |
| EBITDA | 5.295 | 6.232 | 4.529 | 7.244 | 9.036 |
| Depreciation & amort. | -328 | -415 | -427 | -661 | -672 |
| EBIT | 4.968 | 5.817 | 4.102 | 6.583 | 8.364 |
| Net financials | -9 | -30 | -351 | -514 | -317 |
| Profit before tax | 4.958 | 5.788 | 3.751 | 6.069 | 8.047 |
| Tax | 1.097 | 1.279 | 834 | 1.343 | 1.779 |
| Net profit | 3.861 | 4.509 | 2.917 | 4.726 | 6.268 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 16.976 | 20.348 | 29.083 | 28.390 | 27.388 |
| Equity | 11.841 | 14.349 | 15.766 | 16.692 | 18.960 |
| Long-term debt | 524 | 0 | 4.500 | 4.000 | 5.307 |
| Short-term debt | 4.562 | 5.948 | 8.709 | 7.546 | 2.996 |
| Total debt | 5.085 | 5.948 | 13.209 | 11.546 | 8.304 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
AW Management | Management | 2017 |
| Former (1) | ||
PL Management | Management | 2004 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2024 | |
| Chairman | 2017 | |
| Former (4) | ||
| Board of Directors | 2017 – 2024 | |
| Board of Directors | 2017 – 2017 | |
| Board of Directors | 2004 – 2017 | |
| Chairman | 2004 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2019 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2019 | |
| Company | 20–24.99% | 20–24.99% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Winther Larsen | Management | 0 companies |
| Pia Larsen | Management | 0 companies |
| Niels Stie Kaalund | Board of Directors | 0 companies |
| Bent Naldal | Board of Directors | 0 companies |
| Arne Paabøl Andersen | Board of Directors | 0 companies |
| Bjarne Graakjær Lund | Chairman | 0 companies |
| Brita Larsen | Board of Directors | 0 companies |
| Tove Iversen | Chairman | 0 companies |