| Revenue | DKK 584K | +131% |
| EBITDA | DKK 584K | +131% |
| Net profit | DKK 511K | +2956% |
| Total assets | DKK 1,7M | -55% |
| Equity | DKK 1,6M | +47% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 530 | 536 | 478 | 253 | 584 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 530 | 536 | 75 | 253 | 584 |
| Depreciation & amort. | -132 | -136 | -60 | -41 | -0 |
| EBIT | 398 | 400 | 14 | 212 | 584 |
| Net financials | -160 | -143 | 234 | -22 | -10 |
| Profit before tax | 238 | 257 | 248 | 190 | 574 |
| Tax | 52 | 57 | -126 | 174 | 63 |
| Net profit | 186 | 201 | 375 | 17 | 511 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 6.687 | 7.003 | 3.725 | 3.739 | 1.670 |
| Equity | 488 | 689 | 1.064 | 1.080 | 1.591 |
| Long-term debt | 5.278 | 4.897 | 2.243 | 2.117 | 0 |
| Short-term debt | 659 | 1.099 | 297 | 542 | 78 |
| Total debt | 5.937 | 5.996 | 2.540 | 2.658 | 78 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
LF Management | Management | 2020 |
| Former (4) | ||
DK Management | Management | 2018 – 2023 |
IA Chief Executive Officer | Chief Executive Officer | 2015 – 2018 |
OR Management | Management | 2005 – 2015 |
| Audit | 2007 – 2009 | |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Chairman | 2018 – 2018 | |
| Board of Directors | 2018 – 2018 | |
| Board of Directors | 2015 – 2018 | |
| Board of Directors | 2005 – 2018 | |
| Chairman | 2015 – 2018 | |
| Board of Directors | 2005 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 | |
| Company | 100% | 100% | 2018 | |
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| David Korsholm Nielsen | Management | 0 companies |
| Ib Amstrup Nielsen | Chief Executive Officer | 0 companies |
| Ove Rønne | Management | 0 companies |
| Lasse Folkmann Larsen | Management | 0 companies |
| H. MARTINSEN, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Lars Sparvath Johansen | Chairman | 0 companies |
| Anders Ebbehøj Cortz Pedersen | Board of Directors | 0 companies |
| Allan Staub Jensen | Board of Directors | 0 companies |
| Lone Nielsen | Board of Directors | 0 companies |
| Arne Amstrup Staub | Chairman | 0 companies |
| Inger Margrethe Bank Rønne | Board of Directors | 0 companies |