| Revenue | DKK 39,1M | -2% |
| EBITDA | DKK -6,7M | -24% |
| Net profit | DKK -10,1M | -16% |
| Total assets | DKK 18,7M | -2% |
| Equity | DKK -28,5M | -55% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.199 | 2.539 | 3.349 | 3.182 | 362 | 5.494 | -2.400 | 4.377 | 4.555 | 14.499 | 18.270 | 26.888 | 40.092 | 39.124 |
| Staff expenses | -145 | -1.847 | -2.237 | -2.821 | -3.736 | -3.848 | -2.366 | -1.926 | -2.510 | -8.463 | -14.937 | -17.788 | -18.106 | -17.377 |
| EBITDA | 1.054 | 693 | 1.112 | 361 | -3.373 | 1.646 | -4.766 | 2.451 | 2.045 | -5.987 | -14.504 | -14.359 | -5.438 | -6.742 |
| Depreciation & amort. | -349 | -379 | -195 | -154 | -228 | -879 | -1.235 | -2.195 | -2.995 | -3.884 | -3.051 | -1.911 | -1.026 | -699 |
| EBIT | 706 | 313 | 918 | 207 | -3.601 | 767 | -6.000 | 256 | -949 | -9.870 | -17.555 | -16.270 | -6.464 | -7.441 |
| Net financials | -1 | -1 | 2 | 2 | 3 | -243 | -170 | -421 | -544 | -892 | -1.035 | -1.243 | -2.501 | -2.890 |
| Profit before tax | 705 | 312 | 920 | 210 | -3.598 | 524 | -6.171 | -165 | -1.493 | -10.763 | -18.590 | -17.513 | -8.965 | -10.331 |
| Tax | 176 | 78 | 195 | 53 | -223 | -0 | -617 | -519 | -350 | -981 | -106 | -188 | -282 | -245 |
| Net profit | 529 | 234 | 725 | 157 | -3.375 | 524 | -5.554 | 354 | -1.143 | -9.781 | -18.484 | -17.325 | -8.684 | -10.086 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.068 | 2.536 | 4.320 | 11.772 | 7.076 | 15.650 | 14.496 | 16.547 | 18.700 | 41.192 | 22.050 | 22.209 | 18.965 | 18.657 |
| Equity | 1.739 | 1.973 | 2.698 | 9.855 | 3.859 | 4.384 | 2.222 | 2.577 | 1.433 | 25.457 | 7.650 | -9.682 | -18.346 | -28.487 |
| Long-term debt | 0 | 0 | 0 | 0 | 23 | 22 | 10.116 | 10.312 | 11.217 | 8.187 | 7.362 | 16.304 | 17.148 | 25.893 |
| Short-term debt | 1.296 | 466 | 1.366 | 1.694 | 3.194 | 11.244 | 2.158 | 3.658 | 6.050 | 7.547 | 7.037 | 15.587 | 20.164 | 21.251 |
| Total debt | 1.296 | 466 | 1.366 | 1.694 | 3.217 | 11.266 | 12.274 | 13.971 | 17.266 | 15.734 | 14.400 | 31.891 | 37.312 | 47.144 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Audit | Audit | 2007 | — | — |
PB Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KR 362 ApS | Company | 20.0% | 20.0% | 2023 |
LH RAMS Holding ApS | Company | 15.0% | 15.0% | 2021 |
VS 396 ApS | Company | 10.0% | 10.0% | 2023 |
LH RHN Holding af 2015 ApS | Company | 10.0% | 10.0% | 2024 |
HBH Finans ApS | Company | 10.0% | 10.0% | 2023 |
| Individual | 10.0% | 10.0% | 2022 | |
EJENDOMSANPARTSSELSKABET KRATMOSEHØJ | Company | 20.0% | 20.0% | 2023 |
LOYALTY HOLDINGS ApS | Company | 66.7% | 66.7% | 2021 |
LH Bien 2 ApS | Company | 33.3% | 33.3% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Flemming Moldrup | Audit | 0 companies |
| Peter Børge Kisbye | Chief Executive Officer | 0 companies |
| Keld Strudahl | Board of Directors | 0 companies |
| Finn Borgquist | Board of Directors | 0 companies |
| Preben Hydeskov | Board of Directors | 0 companies |
| Per Ove Kogut | Board of Directors | 0 companies |
| Henrik Ingemann Nielsen | Board of Directors | 0 companies |
| Harald Ingemann Nielsen | Chairman | 0 companies |
| Henriette Høyer | Board of Directors | 0 companies |
| Frank Hansen | Chairman | 0 companies |
| Thomas Astrup Klitbo | Board of Directors | 0 companies |
| Morten Ingemann Hershøj | Board of Directors | 0 companies |