| Revenue | DKK 3,6M | +3% |
| EBITDA | DKK 984K | +3% |
| Net profit | DKK 1M | +159% |
| Total assets | DKK 8,4M | +11% |
| Equity | DKK 5,3M | +6% |
| Employees | 8 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.326 | 4.264 | 5.084 | 3.439 | 3.552 |
| Staff expenses | -3.035 | -3.188 | -2.972 | -2.484 | -2.568 |
| EBITDA | 1.290 | 1.076 | 2.112 | 955 | 984 |
| Depreciation & amort. | -596 | -641 | -579 | -412 | -324 |
| EBIT | 694 | 435 | 1.533 | 543 | 660 |
| Net financials | -48 | -53 | 101 | -25 | 676 |
| Profit before tax | 647 | 383 | 1.634 | 518 | 1.336 |
| Tax | 229 | 88 | 363 | 117 | 299 |
| Net profit | 418 | 294 | 1.270 | 401 | 1.037 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 7.805 | 7.907 | 8.658 | 7.626 | 8.433 |
| Equity | 4.653 | 4.447 | 5.318 | 4.969 | 5.256 |
| Long-term debt | 486 | 236 | 450 | 182 | 417 |
| Short-term debt | 1.944 | 2.484 | 2.180 | 1.796 | 2.084 |
| Total debt | 2.430 | 2.720 | 2.630 | 1.978 | 2.501 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
LE Management | Management | 2007 |
PM Management | Management | 2007 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2007 | |
| Board of Directors | 2007 | |
| Former (1) | ||
| Board of Directors | 2007 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Laus Eberhard | Management | 0 companies |
| Poul Morten Rahbek Jørgensen | Management | 0 companies |
| Cristina Fink Buchhave | Board of Directors | 0 companies |
| Charlotte Grosen Eberhard | Board of Directors | 0 companies |
| Niels Søndergaard | Board of Directors | 0 companies |