| Revenue | DKK -67K | — |
| EBITDA | DKK -541K | -895% |
| Net profit | DKK 1,1M | +6% |
| Total assets | DKK 68,8M | +8% |
| Equity | DKK 19,6M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -11 | 188 | — | — | — | — | — | — | — | — | — | — | -67 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -11 | 188 | -18 | -29 | -24 | -24 | -34 | -34 | -46 | -59 | -51 | -54 | -541 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -11 | 188 | -18 | -29 | -24 | -24 | -34 | -34 | -46 | -59 | -51 | -54 | -541 |
| Net financials | 284 | 362 | 678 | 852 | 1.519 | 1.109 | 1.255 | 1.555 | 1.941 | 1.802 | 1.373 | 1.053 | 1.600 |
| Profit before tax | 273 | 347 | 660 | 823 | 1.494 | 1.085 | 1.221 | 1.521 | 1.895 | 1.742 | 1.323 | 999 | 1.059 |
| Tax | 38 | 36 | -1 | -12 | -12 | -14 | -15 | -16 | -14 | -20 | -47 | -67 | -68 |
| Net profit | 234 | 311 | 661 | 836 | 1.506 | 1.099 | 1.236 | 1.537 | 1.909 | 1.762 | 1.370 | 1.065 | 1.127 |
| Item | 2012 | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.921 | 17.462 | 19.218 | 7.215 | 10.608 | 12.618 | 13.108 | 15.595 | 18.106 | 21.091 | 22.727 | 63.578 | 68.764 |
| Equity | 15.679 | 17.178 | 18.886 | 7.199 | 7.601 | 7.731 | 8.211 | 10.659 | 13.136 | 16.043 | 17.471 | 18.443 | 19.554 |
| Long-term debt | 0 | 0 | 0 | 0 | 2.992 | 4.872 | 4.847 | 4.881 | 4.836 | 0 | 0 | 0 | 0 |
| Short-term debt | 243 | 284 | 332 | 15 | 15 | 15 | 50 | 54 | 135 | 5.049 | 5.256 | 45.136 | 49.210 |
| Total debt | 243 | 284 | 332 | 15 | 3.007 | 4.887 | 4.897 | 4.935 | 4.970 | 5.049 | 5.256 | 45.136 | 49.210 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CG Management | Management | 2019 | — | — |
DA Management | Management | 2024 | — | — |
KP Management | Management | 2026 | — | — |
MR Management | Management | 2024 | — | — |
JL Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lars Larsen Group A/S | Company | 90.0% | 90.0% | 2021 |
| Individual | 5.0% | 5.0% | 2018 | |
HANK INVEST ApS | Company | 20.0% | 20.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Greve Iversen | Management | 0 companies |
| Daniel Albæk | Management | 0 companies |
| Kathrine Pors Johnsen | Management | 0 companies |
| Malene Rhode Carstensen | Management | 0 companies |
| Jesper Lund | Management | 0 companies |
| Hans Henrik Kjølby | Chairman | 0 companies |
| Lars Kristinus Larsen | Chairman | 0 companies |
| Finn Hother Madsen | Board of Directors | 0 companies |