| Revenue | DKK 420K | +5% |
| EBITDA | DKK 359K | +5% |
| Net profit | DKK 75K | -3% |
| Total assets | DKK 3,6M | +0% |
| Equity | DKK 1,4M | +5% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 332 | 379 | 356 | 402 | 420 |
| Staff expenses | -1 | -46 | -91 | -61 | -61 |
| EBITDA | 331 | 333 | 265 | 341 | 359 |
| Depreciation & amort. | -215 | -215 | -215 | -215 | -215 |
| EBIT | 116 | 118 | 50 | 126 | 145 |
| Net financials | 515 | 195 | -31 | -28 | -49 |
| Profit before tax | 631 | 313 | 19 | 98 | 96 |
| Tax | 139 | 86 | 5 | 22 | 21 |
| Net profit | 492 | 227 | 14 | 77 | 75 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 6.003 | 4.460 | 3.447 | 3.594 | 3.580 |
| Equity | 160 | 387 | 401 | 1.364 | 1.439 |
| Long-term debt | 2.345 | 2.208 | 2.072 | 1.936 | 1.838 |
| Short-term debt | 3.498 | 1.864 | 974 | 294 | 303 |
| Total debt | 5.843 | 4.073 | 3.046 | 2.230 | 2.141 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
LJ Management | Management | 2013 |
| Former (1) | ||
TS Management | Management | 2007 – 2013 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 | |
| Company | 100% | 100% | 2019 | |
| Company | 100% | 100% | 2017 | |
| Company | 50–66.65% | 50–66.65% | 2018 | |
| Company | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Troels Schultz Andersen | Management | 0 companies |
| Lars Jørgensen | Management | 0 companies |