| Revenue | DKK 1,4M | -55% |
| EBITDA | DKK 976K | +3% |
| Net profit | DKK 739K | +3% |
| Total assets | DKK 8M | +34% |
| Equity | DKK 3,1M | -20% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -18 | -13 | -50 | -36 | -0 | 994 | 1.235 | 1.316 | 2.893 | 3.661 | 2.029 | 3.197 | 1.429 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -725 | -1.060 | -941 | -943 | -1.042 | -1.437 | -2.245 | -453 |
| EBITDA | -18 | -13 | -50 | -36 | -0 | 269 | 174 | 376 | 1.950 | 2.618 | 592 | 951 | 976 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -18 | -13 | -50 | -36 | -0 | 269 | 174 | 376 | 1.950 | 2.618 | 592 | 951 | 976 |
| Net financials | -370 | 268 | 698 | -410 | -33 | -300 | -15 | -61 | -169 | -50 | -239 | -34 | -28 |
| Profit before tax | -388 | 255 | 648 | -446 | -33 | -31 | 160 | 315 | 1.781 | 2.569 | 353 | 917 | 948 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 108 | 565 | 84 | 202 | 209 |
| Net profit | -388 | 255 | 648 | -446 | -33 | -31 | 160 | 315 | 1.672 | 2.004 | 269 | 715 | 739 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 473 | 734 | 1.092 | 805 | 785 | 1.766 | 1.420 | 1.367 | 3.144 | 5.086 | 4.930 | 6.029 | 8.049 |
| Equity | -2.842 | -2.586 | -1.938 | -2.384 | -2.417 | -2.448 | -2.288 | 571 | 2.243 | 3.497 | 3.266 | 3.881 | 3.120 |
| Long-term debt | 3.107 | 3.072 | 3.012 | 2.832 | 2.832 | 3.401 | 2.689 | 0 | 0 | 0 | 114 | 114 | 0 |
| Short-term debt | 208 | 248 | 18 | 357 | 370 | 812 | 1.019 | 796 | 901 | 1.589 | 1.549 | 2.034 | 4.929 |
| Total debt | 3.314 | 3.320 | 3.030 | 3.189 | 3.202 | 4.214 | 3.708 | 796 | 901 | 1.589 | 1.664 | 2.148 | 4.929 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LF Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
SL Management | Management | 2006 | — | — |
HO Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
AS Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
DB Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bidco Vækst-Invest II ApS | Company | 100.0% | 100.0% | 2023 |
| Individual | 100.0% | 100.0% | 2014 | |
INVESTERINGSSELSKABET KALMAR ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Louise Fjord Pedersen | Chief Executive Officer | 0 companies |
| Susanne Lund | Management | 0 companies |
| Hans-Henrik Olsen | Chief Executive Officer | 0 companies |
| Anne Sophie Jonsen | Chief Executive Officer | 0 companies |
| Dennis Bigum | Management | 0 companies |
| Søren Mølgaard Kristensen | Board of Directors | 0 companies |
| Morten Bundgaard | Board of Directors | 0 companies |
| Per Schak Andreasen | Chairman | 0 companies |
| Søren Iversen | Board of Directors | 0 companies |