| Revenue | DKK 150K | -4% |
| EBITDA | DKK 150K | -4% |
| Net profit | DKK 79K | +69% |
| Total assets | DKK 1,7M | -4% |
| Equity | DKK 858K | +11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 196 | 173 | 172 | 174 | 90 | 142 | 144 | 142 | 122 | 153 | 140 | 120 | 157 | 150 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 196 | 173 | 172 | 174 | 90 | 142 | 144 | 142 | 122 | 153 | 140 | 120 | 157 | 150 |
| Depreciation & amort. | -42 | -42 | -42 | -42 | -42 | -42 | -42 | -42 | -42 | -42 | -42 | -42 | -42 | -42 |
| EBIT | 155 | 131 | 130 | 133 | 49 | 100 | 102 | 100 | 80 | 111 | 98 | 78 | 115 | 108 |
| Net financials | -59 | -40 | -41 | -52 | -26 | -27 | -26 | -24 | -21 | -19 | -16 | -38 | -48 | -25 |
| Profit before tax | 96 | 91 | 89 | 372 | 23 | 73 | 76 | 77 | 59 | 92 | 82 | 40 | 67 | 84 |
| Tax | 21 | 25 | 24 | 13 | 61 | 21 | 22 | 22 | 18 | 26 | 24 | 14 | 20 | 5 |
| Net profit | 74 | 66 | 65 | 360 | -38 | 51 | 54 | 54 | 40 | 66 | 59 | 26 | 47 | 79 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.242 | 2.149 | 2.085 | 2.071 | 2.026 | 1.971 | 1.911 | 1.884 | 1.827 | 1.788 | 1.747 | 1.706 | 1.772 | 1.707 |
| Equity | 217 | 283 | 348 | 416 | 378 | 429 | 483 | 537 | 578 | 644 | 702 | 728 | 775 | 858 |
| Long-term debt | 1.690 | 1.603 | 1.522 | 1.440 | 1.358 | 1.268 | 1.184 | 1.099 | 1.014 | 949 | 861 | 789 | 727 | 628 |
| Short-term debt | 336 | 263 | 215 | 215 | 251 | 231 | 196 | 196 | 180 | 135 | 120 | 121 | 198 | 143 |
| Total debt | 2.025 | 1.866 | 1.737 | 1.655 | 1.609 | 1.499 | 1.381 | 1.296 | 1.194 | 1.084 | 981 | 910 | 925 | 772 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LN Management | Management | 2006 | — | — |
BM Management | Management | 2006 | — | — |
MJ Unofficial title | Unofficial title | 2026 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Langemand Invest ApS | Company | 50.0% | 50.0% | 2025 |
LiOs Holding ApS | Company | 50.0% | 50.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Neergaard-Petersen | Management | 0 companies |
| Bjarke Martin Petersen | Management | 0 companies |
| Mikkel Johannsen | Unofficial title | 0 companies |