| Revenue | DKK 43,2M | +12% |
| EBITDA | DKK 18M | +3% |
| Net profit | DKK 13,2M | +2% |
| Total assets | DKK 36,3M | +16% |
| Equity | DKK 25,9M | +65% |
| Employees | 47 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 23.264 | 28.814 | 33.691 | 38.676 | 43.239 |
| Staff expenses | -13.576 | -15.504 | -18.946 | -21.232 | -25.283 |
| EBITDA | 9.640 | 13.310 | 14.745 | 17.445 | 17.957 |
| Depreciation & amort. | -606 | -586 | -655 | -894 | -1.086 |
| EBIT | 9.034 | 12.724 | 14.090 | 16.551 | 16.870 |
| Net financials | 66 | -14 | 37 | 62 | 46 |
| Profit before tax | 9.100 | 12.710 | 14.127 | 16.613 | 16.917 |
| Tax | 1.985 | 2.786 | 3.100 | 3.649 | 3.728 |
| Net profit | 7.115 | 9.924 | 11.028 | 12.964 | 13.188 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 15.978 | 23.144 | 24.936 | 31.231 | 36.337 |
| Equity | 8.734 | 11.657 | 12.685 | 15.649 | 25.873 |
| Long-term debt | 0 | 0 | 995 | 847 | 694 |
| Short-term debt | 6.647 | 11.044 | 10.720 | 14.135 | 9.095 |
| Total debt | 6.647 | 11.044 | 11.716 | 14.982 | 9.789 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
LN Management | Management | 2025 |
HD Management | Management | 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2024 | |
| Deputy Chairman | 2025 | |
| Board of Directors | 2024 | |
| Board of Directors | 2021 | |
| Chairman | 2024 | |
| Former (1) | ||
| Chairman | 2020 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 | |
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Nørskov | Management | 0 companies |
| Henrik Damsgaard | Management | 0 companies |
| Kristian Thorsen | Board of Directors | 0 companies |
| Ole Jesper Thorsen | Deputy Chairman | 0 companies |
| Kim Ricken Jørgensen | Board of Directors | 0 companies |
| Frederik Thorsen | Board of Directors | 0 companies |
| Niels-Ole Pedersen | Chairman | 0 companies |
| Kim Nielsen | Chairman | 0 companies |