| Revenue | DKK 3,5M | +214% |
| EBITDA | DKK 2,1M | +695% |
| Net profit | DKK 2M | +442% |
| Total assets | DKK 3,6M | +134% |
| Equity | DKK 3,2M | +164% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.468 | 4.442 | 3.991 | 4.770 | 5.135 | 3.855 | 2.937 | 1.501 | 2.211 | 3.085 | 2.374 | 907 | 1.128 | 3.545 |
| Staff expenses | -3.188 | -4.007 | -3.160 | -2.896 | -2.888 | -1.813 | -1.676 | -1.543 | -1.644 | -1.436 | -1.885 | -2.747 | -1.486 | -1.413 |
| EBITDA | 280 | 435 | 832 | 1.875 | 2.247 | 2.042 | 1.261 | -42 | 567 | 1.648 | 488 | -1.840 | -358 | 2.132 |
| Depreciation & amort. | 196 | -404 | -304 | -107 | -140 | -82 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 84 | 31 | 527 | 1.767 | 2.107 | 1.961 | 1.261 | -42 | 567 | 1.648 | 488 | -1.840 | -358 | 2.132 |
| Net financials | -11 | -10 | -11 | -14 | -4 | -20 | -7 | -17 | -13 | -21 | -43 | 62 | 28 | 7 |
| Profit before tax | 72 | 21 | 516 | 1.754 | 2.102 | 1.941 | 1.253 | -59 | 554 | 1.627 | 445 | -1.777 | -330 | 2.139 |
| Tax | -0 | -0 | -0 | -0 | 264 | 431 | 283 | -11 | 123 | 365 | 107 | -387 | 253 | 145 |
| Net profit | 72 | 21 | 516 | 1.754 | 1.839 | 1.510 | 971 | -47 | 431 | 1.262 | 338 | -1.390 | -583 | 1.994 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.265 | 2.786 | 3.264 | 4.893 | 7.032 | 8.296 | 9.079 | 2.691 | 3.404 | 4.561 | 3.740 | 2.285 | 1.518 | 3.551 |
| Equity | 898 | 919 | 1.435 | 3.189 | 5.028 | 6.537 | 7.508 | 1.161 | 1.592 | 2.854 | 3.192 | 1.802 | 1.219 | 3.213 |
| Long-term debt | 1.065 | 419 | 0 | 0 | 0 | 0 | 0 | 60 | 180 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.303 | 1.447 | 1.829 | 1.704 | 2.005 | 1.759 | 1.570 | 1.470 | 1.631 | 1.707 | 548 | 483 | 300 | 339 |
| Total debt | 2.367 | 1.867 | 1.829 | 1.704 | 2.005 | 1.759 | 1.570 | 1.530 | 1.811 | 1.707 | 548 | 483 | 300 | 339 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Founder | 2005 | — | — | |
CL Management | Management | 2024 | — | — |
JG Management | Management | 2005 | — | — |
FG Management | Management | 2005 | — | — |
TK Management | Management | 2011 | — | — |
HJ Management | Management | 2005 | — | — |
AT Management | Management | 2019 | — | — |
NG Management | Management | 2010 | — | — |
JW Management | Management | 2010 | — | — |
BM Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Lohmann Kapitalbeteiligungs- und Mangagementgesellschaft mbH | Founder | 0 companies |
| Carsten Ludwig Herzhoff | Management | 0 companies |
| Josef Görgens | Management | 0 companies |
| Flemming Gerlow | Management | 0 companies |
| Thomas Koefoed Hjorth | Management | 0 companies |
| Hermann Josef Leuschen | Management | 0 companies |
| Andreas Tanzer | Management | 0 companies |
| Normann Goldberg | Management | 0 companies |
| Jürgen Walda | Management | 0 companies |
| Bastian Marco | Management | 0 companies |
| Josef Görgens | Board of Directors | 0 companies |
| Martin Schilcher | Chairman | 0 companies |
| Hermann Josef Leuschen | Board of Directors | 0 companies |
| Jörg Achim Pohlman | Chairman | 0 companies |