| Revenue | DKK 2,4M | -8% |
| EBITDA | DKK 3M | -8% |
| Net profit | DKK 2,2M | +57% |
| Total assets | DKK 66,6M | +4% |
| Equity | DKK 28,8M | +8% |
| Employees | 3 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 354 | 678 | 1.230 | 2.576 | 2.367 |
| Staff expenses | -0 | -210 | -180 | -180 | -180 |
| EBITDA | 504 | 884 | 9.458 | 3.277 | 3.003 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 504 | 884 | 9.458 | 3.277 | 3.003 |
| Net financials | 619 | 1.050 | 6.476 | -1.496 | -493 |
| Profit before tax | 1.122 | 1.934 | 15.934 | 1.782 | 2.510 |
| Tax | -4 | 60 | 2.034 | 399 | 344 |
| Net profit | 1.126 | 1.874 | 13.900 | 1.383 | 2.166 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 25.815 | 28.707 | 63.340 | 64.254 | 66.612 |
| Equity | 9.494 | 11.368 | 25.268 | 26.652 | 28.818 |
| Long-term debt | 15.175 | 15.593 | 26.661 | 24.497 | 24.872 |
| Short-term debt | 1.146 | 1.723 | 9.115 | 9.845 | 9.186 |
| Total debt | 16.321 | 17.315 | 35.776 | 34.342 | 34.058 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
LD Management | Management | 2012 |
| Former (1) | ||
MV Management | Management | 2007 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2007 | |
| Board of Directors | 2019 | |
| Chairman | 2012 | |
| Board of Directors | 2019 | |
| Board of Directors | 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2012 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2012 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Villberg | Management | 0 companies |
| Lars Duus Madsen | Management | 0 companies |
| Bent Ove Larsen | Board of Directors | 0 companies |
| Aase Larsen | Board of Directors | 0 companies |
| Ole Feder Madsen | Chairman | 0 companies |
| Rikke Foged Madsen | Board of Directors | 0 companies |
| Lotte Duus Madsen | Board of Directors | 0 companies |