| Revenue | DKK 15,4M | +10% |
| EBITDA | DKK 6,8M | +88% |
| Net profit | DKK 2,6M | +658% |
| Total assets | DKK 25,8M | -10% |
| Equity | DKK 11,2M | +71% |
| Employees | 16 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.972 | 14.095 | 13.196 | 13.269 | 13.528 | 13.587 | 15.147 | 13.695 | 16.352 | 18.713 | 14.852 | 13.391 | 14.046 | 15.384 |
| Staff expenses | -8.793 | -8.381 | -7.376 | -6.750 | -6.548 | -7.099 | -7.118 | -7.572 | -7.726 | -8.285 | -8.929 | -9.071 | -10.402 | -8.549 |
| EBITDA | 4.179 | 5.715 | 5.820 | 6.519 | 6.980 | 6.488 | 8.029 | 6.123 | 8.625 | 10.428 | 5.922 | 4.320 | 3.644 | 6.835 |
| Depreciation & amort. | 1.332 | -2.577 | -3.369 | -3.473 | -2.540 | -2.540 | -2.540 | -2.144 | -1.735 | -2.022 | -2.299 | -3.033 | -3.293 | -3.470 |
| EBIT | 2.847 | 3.137 | 2.451 | 3.046 | 4.440 | 3.948 | 5.489 | 3.979 | 6.890 | 8.406 | 3.624 | 1.287 | 351 | 3.365 |
| Net financials | -693 | -929 | -786 | -602 | -421 | -262 | -168 | -117 | -46 | -565 | -529 | -898 | -1.055 | -919 |
| Profit before tax | 2.154 | 2.208 | 1.665 | 2.444 | 4.019 | 3.686 | 5.321 | 3.863 | 6.844 | 7.841 | 3.095 | 389 | -704 | 2.447 |
| Tax | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 14 | 2 | 3 | 3 | -229 | -199 |
| Net profit | 2.152 | 2.206 | 1.663 | 2.442 | 4.017 | 3.684 | 5.319 | 3.860 | 6.830 | 7.839 | 3.092 | 386 | -474 | 2.646 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 38.906 | 46.550 | 45.204 | 41.855 | 39.094 | 36.097 | 35.543 | 35.357 | 30.897 | 32.095 | 28.944 | 27.159 | 28.603 | 25.759 |
| Equity | 17.172 | 19.378 | 21.041 | 16.933 | 20.750 | 24.233 | 27.552 | 29.413 | 6.242 | 9.081 | 10.173 | 8.559 | 6.585 | 11.231 |
| Long-term debt | 18.512 | 20.515 | 18.573 | 19.239 | 12.237 | 5.382 | 3.427 | 2.472 | 19.331 | 16.134 | 13.964 | 11.648 | 14.780 | 10.423 |
| Short-term debt | 3.222 | 6.657 | 5.591 | 5.683 | 6.107 | 6.482 | 4.563 | 3.473 | 5.324 | 6.881 | 4.807 | 6.952 | 7.238 | 4.105 |
| Total debt | 21.734 | 27.172 | 24.163 | 24.922 | 18.344 | 11.863 | 7.990 | 5.945 | 24.655 | 23.015 | 18.771 | 18.600 | 22.018 | 14.528 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LW Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
NC Management | Management | 2024 | — | — |
BA Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SAMSØ LINIEN A/S | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Wolfgang Hansen | Chief Executive Officer | 0 companies |
| Niels Christian Rasmussen | Management | 0 companies |
| Bo Andersen | Management | 0 companies |
| Kennie Gyldenløve Kjeldsen | Chairman | 0 companies |
| Kaia Bertelsen | Board of Directors | 0 companies |
| Peter Carlsen | Board of Directors | 0 companies |
| John Steen Mikkelsen | Chairman | 0 companies |
| Søren Morbitzer Christoffersen | Board of Directors | 0 companies |
| Henrik Albæk | Board of Directors | 0 companies |