| Revenue | DKK 27,1M | +23% |
| EBITDA | DKK 9,6M | +32% |
| Net profit | DKK 7,6M | +29% |
| Total assets | DKK 59,2M | +6% |
| Equity | DKK 42M | +22% |
| Employees | 22 | — |
| Item | 2012 | 2013 | 2014 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -25.559 | — | — | 31.808 | 16.555 | 16.496 | 12.524 | 13.914 | 15.492 | 18.230 | 21.978 | 21.992 | 27.104 |
| Staff expenses | -8.802 | -0 | -0 | -20.395 | -11.151 | -11.059 | -10.835 | -10.454 | -11.011 | -13.231 | -14.576 | -14.694 | -17.455 |
| EBITDA | -16.440 | 0 | 0 | 11.413 | 5.404 | 5.438 | 1.690 | 3.460 | 4.481 | 4.999 | 7.402 | 7.298 | 9.648 |
| Depreciation & amort. | -159 | -0 | -0 | -208 | -276 | -264 | -206 | -63 | -40 | -22 | -9 | -18 | -65 |
| EBIT | -16.599 | 0 | 0 | 11.205 | 5.128 | 5.174 | 1.483 | 3.396 | 4.441 | 4.977 | 7.393 | 7.280 | 9.584 |
| Net financials | 11.148 | 0 | 0 | -7 | -22 | -51 | -40 | -38 | -68 | -84 | 68 | 316 | 215 |
| Profit before tax | -5.449 | 0 | 0 | 11.198 | 5.106 | 5.123 | 1.443 | 3.358 | 4.373 | 4.893 | 7.461 | 7.596 | 9.799 |
| Tax | -4.186 | -0 | -0 | 2.634 | 1.160 | 1.188 | 319 | 741 | 969 | 1.080 | 1.643 | 1.673 | 2.158 |
| Net profit | -1.263 | 0 | 0 | 8.564 | 3.946 | 3.936 | 1.124 | 2.617 | 3.404 | 3.813 | 5.818 | 5.923 | 7.641 |
| Item | 2012 | 2013 | 2014 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.677 | 0 | 0 | 21.361 | 20.969 | 19.791 | 23.396 | 24.548 | 36.085 | 41.018 | 45.276 | 55.826 | 59.249 |
| Equity | 15.334 | 0 | 0 | 13.321 | 12.767 | 11.703 | 12.827 | 15.444 | 18.849 | 22.661 | 28.479 | 34.402 | 42.043 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 853 | 1.044 | 0 | 1.700 | 1.218 | 1.873 |
| Short-term debt | -8.344 | 0 | 0 | 8.040 | 8.202 | 7.558 | 9.806 | 7.311 | 15.168 | 17.266 | 12.939 | 17.839 | 12.611 |
| Total debt | -8.344 | 0 | 0 | 8.040 | 8.202 | 7.558 | 9.806 | 8.164 | 16.212 | 17.266 | 14.639 | 19.056 | 14.483 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EV Management | Management | 2007 | — | — |
MB Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
MT Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB | Chairman | 2008 | — | — |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
LOHE HOLDING ApS | Company | 15.0% | 15.0% | 2014 |
Toxholm Holding ApS | Company | 25.0% | 25.0% | 2014 |
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 100.0% | 100.0% | 2025 | |
LEF HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Ebbe Viggo Frahm-Rasmussen | Management | 0 companies |
| Malene Brun Petersen | Chief Executive Officer | 0 companies |
| Mette Toxværd Larsen | Management | 0 companies |
| Arne Bøe | Chairman | 0 companies |
| Julie Nana Waras Brogren | Board of Directors | 0 companies |
| Birgitte Grabow Westergaard | Board of Directors | 0 companies |
| Henrik Birger Rask | Chairman | 0 companies |
| Jacob Stenholm Jensen | Board of Directors | 0 companies |
| Lasse Sørensen | Board of Directors | 0 companies |
| Nigel Wayne Robinson | Board of Directors | 0 companies |
| Anne Claude Andrée Armelle Joliot ép. Reiser | Board of Directors | 0 companies |
| Jussi Antero Vuorela | Board of Directors | 0 companies |
| David Brian Pendarvis | Board of Directors | 0 companies |
| Jens Viggo Frahm-Rasmussen | Board of Directors | 0 companies |
| Jens Juul Davidsen | Board of Directors | 0 companies |
| Michael James Rider | Chairman | 0 companies |
| Eric Raymond Cazergue | Board of Directors | 0 companies |