| Revenue | DKK 322K | -9% |
| EBITDA | DKK 322K | -9% |
| Net profit | DKK 77K | +12% |
| Total assets | DKK 5,3M | +0% |
| Equity | DKK 1,2M | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 397 | 398 | 402 | 400 | 395 | 396 | 394 | 398 | 395 | 387 | 370 | 438 | 356 | 322 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 397 | 398 | 402 | 400 | 395 | 396 | 394 | 398 | 395 | 387 | 370 | 438 | 356 | 322 |
| Depreciation & amort. | 86 | 86 | 86 | 86 | 86 | -86 | -86 | -86 | -86 | -86 | -86 | -86 | -86 | -86 |
| EBIT | 311 | 312 | 315 | 314 | 309 | 309 | 308 | 312 | 309 | 300 | 283 | 352 | 270 | 236 |
| Net financials | -218 | -176 | -161 | -160 | -132 | -112 | -91 | -71 | -66 | -66 | -71 | -172 | -180 | -136 |
| Profit before tax | 93 | 136 | 154 | 153 | 177 | 198 | 217 | 241 | 243 | 234 | 212 | 180 | 89 | 99 |
| Tax | 23 | 28 | 6 | 34 | 39 | 43 | 49 | 53 | 53 | 52 | 47 | 40 | 20 | 22 |
| Net profit | 70 | 108 | 148 | 119 | 138 | 154 | 168 | 188 | 189 | 183 | 165 | 140 | 69 | 77 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.032 | 6.042 | 6.047 | 6.033 | 5.375 | 5.289 | 5.207 | 5.120 | 5.033 | 4.947 | 5.314 | 5.330 | 5.302 | 5.281 |
| Equity | -138 | -30 | 118 | 237 | 275 | 329 | 397 | 485 | 524 | 707 | 872 | 1.012 | 1.081 | 1.159 |
| Long-term debt | 5.714 | 5.568 | 5.425 | 5.248 | 4.109 | 3.686 | 3.543 | 3.373 | 3.221 | 3.067 | 3.176 | 3.045 | 2.916 | 2.777 |
| Short-term debt | 201 | 217 | 221 | 240 | 658 | 917 | 885 | 856 | 858 | 718 | 788 | 770 | 781 | 799 |
| Total debt | 5.915 | 5.785 | 5.646 | 5.489 | 4.767 | 4.603 | 4.428 | 4.229 | 4.079 | 3.785 | 3.963 | 3.815 | 3.697 | 3.576 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LI Management | Management | 2008 | — | — |
JC Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LIO HOLDING ApS | Company | 50.0% | 50.0% | 2022 |
JCK HOLDING ApS | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Ingemann Olsen | Management | 0 companies |
| Jens Christian Toftgaard Kudahl | Management | 0 companies |