| Revenue | DKK 11,6M | -14% |
| EBITDA | DKK 2M | -47% |
| Net profit | DKK -62K | -105% |
| Total assets | DKK 57,9M | +3% |
| Equity | DKK 22,5M | -2% |
| Employees | 18 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 20.293 | 22.130 | 13.874 | 13.485 | 11.589 |
| Staff expenses | -12.776 | -12.902 | -10.715 | -9.639 | -9.542 |
| EBITDA | 7.517 | 9.228 | 3.094 | 3.846 | 2.047 |
| Depreciation & amort. | -1.044 | -799 | -955 | -1.138 | -1.180 |
| EBIT | 6.472 | 8.428 | 2.140 | 2.709 | 867 |
| Net financials | -4 | -480 | -959 | -920 | -865 |
| Profit before tax | 6.468 | 7.948 | 1.180 | 1.788 | 2 |
| Tax | 1.461 | 1.828 | 324 | 454 | 64 |
| Net profit | 5.007 | 6.120 | 856 | 1.334 | -62 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 60.756 | 63.031 | 57.279 | 56.284 | 57.909 |
| Equity | 22.667 | 26.787 | 24.643 | 22.977 | 22.526 |
| Long-term debt | 10.879 | 9.534 | 16.525 | 15.362 | 14.166 |
| Short-term debt | 26.268 | 26.095 | 15.379 | 17.151 | 19.906 |
| Total debt | 37.147 | 35.629 | 31.904 | 32.513 | 34.072 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
LL Management | Management | 2007 – 2016 |
SD Management | Management | 2016 – 2026 |
| Name | Role | Member since |
|---|---|---|
| Former (13) | ||
| Board of Directors | 2013 – 2014 | |
| Board of Directors | 2010 – 2011 | |
| Board of Directors | 2011 – 2012 | |
| Board of Directors | 2021 – 2026 | |
| Chairman | 2024 – 2026 | |
| Board of Directors | 2014 – 2021 | |
| Board of Directors | 2012 – 2013 | |
| Board of Directors | 2014 – 2021 | |
| Board of Directors | 2007 – 2021 | |
| Board of Directors | 2014 – 2021 | |
| Chairman | 2007 – 2024 | |
| Board of Directors | 2024 – 2026 | |
| Board of Directors | 2016 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2016 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2016 | |
| Company | 15–19.99% | 15–19.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Lausten | Management | 0 companies |
| Søren Dejgaard Pedersen | Management | 0 companies |
| Jan Elneff Lauridsen | Board of Directors | 0 companies |
| Steen Andersen | Board of Directors | 0 companies |
| Steen Walin | Board of Directors | 0 companies |
| Lars Axelsen | Board of Directors | 0 companies |
| Robin Morrison Brejnholt | Chairman | 0 companies |
| Jesper Høy | Board of Directors | 0 companies |
| Poul-Erik Axel | Board of Directors | 0 companies |
| Alan Christian Morrison Brejnholt | Board of Directors | 0 companies |
| Catherine Brejnholt | Board of Directors | 0 companies |
| Jes Kjærsgaard Nielsen | Board of Directors | 0 companies |
| Peder Christian Brejnholt | Chairman | 0 companies |
| Hannah Morrison Brejnholt Tranberg | Board of Directors | 0 companies |
| Sarah Morrison Brejnholt | Board of Directors | 0 companies |