| Revenue | DKK 2,1M | +17% |
| EBITDA | DKK 2,1M | +17% |
| Net profit | DKK 154K | +75% |
| Total assets | DKK 5,7M | -15% |
| Equity | DKK 2,3M | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -19 | 1.057 | 1.913 | 1.933 | 1.929 | 1.932 | 1.793 | 2.517 | 5.317 | 4.626 | 3.427 | 2.597 | 1.766 | 2.066 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -19 | 305 | 1.913 | 1.933 | 1.929 | 1.932 | 1.793 | 2.517 | 5.317 | 4.626 | 3.427 | 2.597 | 1.766 | 2.066 |
| Depreciation & amort. | -0 | -0 | -1.289 | -1.315 | -1.351 | -1.351 | -1.996 | -1.995 | -4.748 | -4.226 | -3.185 | -2.293 | -1.400 | -1.688 |
| EBIT | -19 | 305 | 624 | 618 | 578 | 581 | -203 | 522 | 569 | 400 | 242 | 304 | 366 | 378 |
| Net financials | 0 | -89 | -778 | -859 | -497 | -438 | -420 | -504 | -337 | -116 | -140 | -333 | -249 | -181 |
| Profit before tax | -19 | 216 | -154 | -241 | 81 | 143 | -623 | 18 | 232 | 284 | 102 | -29 | 117 | 197 |
| Tax | -5 | 30 | -212 | -86 | 18 | 31 | -137 | 4 | 73 | 33 | 13 | -14 | 29 | 43 |
| Net profit | -14 | 186 | 58 | -155 | 63 | 112 | -486 | 14 | 159 | 251 | 89 | -15 | 88 | 154 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 470 | 30.847 | 29.870 | 28.745 | 27.971 | 26.595 | 24.821 | 20.556 | 18.020 | 13.702 | 10.032 | 7.783 | 6.668 | 5.690 |
| Equity | 453 | 2.009 | 2.067 | 1.912 | 1.975 | 2.086 | 1.600 | 1.614 | 1.773 | 2.024 | 2.113 | 2.098 | 2.186 | 2.340 |
| Long-term debt | 0 | 25.970 | 24.703 | 23.408 | 21.971 | 20.590 | 0 | 14.625 | 11.969 | 7.907 | 0 | 4.318 | 3.179 | 0 |
| Short-term debt | 17 | 1.763 | 1.548 | 1.445 | 1.812 | 1.556 | 20.918 | 2.130 | 2.779 | 2.898 | 7.489 | 1.222 | 1.280 | 3.350 |
| Total debt | 17 | 27.733 | 26.251 | 24.853 | 23.783 | 22.146 | 20.918 | 16.755 | 14.748 | 10.805 | 7.489 | 5.540 | 4.459 | 3.350 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LT Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
B&MC HOLDING, NORDBORG A/S | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Tveen | Chief Executive Officer | 0 companies |
| Peter Johan Mads Clausen | Chairman | 0 companies |
| Anders Stahlschmidt | Board of Directors | 0 companies |
| Per Egebæk Have | Chairman | 0 companies |