| Revenue | DKK 18,9M | -11% |
| EBITDA | DKK 3,9M | -45% |
| Net profit | DKK 3M | -45% |
| Total assets | DKK 9,5M | -31% |
| Equity | DKK 1,5M | -78% |
| Employees | 21 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.093 | 4.013 | 7.317 | 14.763 | 14.824 | 12.671 | 14.492 | 15.350 | 14.581 | 22.453 | 24.166 | 19.233 | 21.109 | 18.892 |
| Staff expenses | -2.519 | -2.777 | -5.019 | -8.182 | -8.578 | -8.128 | -9.673 | -11.434 | -10.230 | -13.262 | -14.565 | -12.412 | -14.069 | -14.991 |
| EBITDA | 1.574 | 1.236 | 2.298 | 6.581 | 6.246 | 4.543 | 4.802 | 3.916 | 4.345 | 9.159 | 9.600 | 6.742 | 7.039 | 3.901 |
| Depreciation & amort. | -0 | -21 | -57 | -69 | -76 | -78 | -78 | -77 | -73 | -65 | -64 | -43 | -32 | -32 |
| EBIT | 1.574 | 1.214 | 2.241 | 6.512 | 6.170 | 4.465 | 4.724 | 3.839 | 4.272 | 9.094 | 9.536 | 6.700 | 7.008 | 3.869 |
| Net financials | -42 | 301 | 103 | -9 | -10 | -4 | -3 | -3 | -25 | -33 | -34 | -3 | -10 | 1 |
| Profit before tax | 1.532 | 1.515 | 2.344 | 6.503 | 6.161 | 4.461 | 4.721 | 3.836 | 4.247 | 9.061 | 9.503 | 6.697 | 6.998 | 3.870 |
| Tax | 416 | 428 | 580 | 1.527 | 1.387 | 995 | 1.053 | 853 | 945 | 2.008 | 2.113 | 1.480 | 1.564 | 871 |
| Net profit | 1.116 | 1.087 | 1.764 | 4.976 | 4.773 | 3.466 | 3.668 | 2.983 | 3.302 | 7.053 | 7.390 | 5.216 | 5.434 | 2.999 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.631 | 2.761 | 3.881 | 8.955 | 4.048 | 4.960 | 5.529 | 6.662 | 9.237 | 11.171 | 10.390 | 8.939 | 13.818 | 9.466 |
| Equity | 1.644 | 1.592 | 2.605 | 4.477 | 2.380 | 2.977 | 2.279 | 3.424 | 4.813 | 5.566 | 4.490 | 3.717 | 6.951 | 1.499 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 124 | 383 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 987 | 1.169 | 1.275 | 4.478 | 1.652 | 1.970 | 3.213 | 3.072 | 3.996 | 5.536 | 5.826 | 5.127 | 6.805 | 7.904 |
| Total debt | 987 | 1.169 | 1.275 | 4.478 | 1.652 | 1.970 | 3.213 | 3.197 | 4.378 | 5.536 | 5.826 | 5.127 | 6.805 | 7.904 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LG Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lahal Holding ApS | Company | 25.0% | 25.0% | 2026 |
LAIGAARD-ANDERSEN HOLDING ApS | Company | 25.0% | 25.0% | 2026 |
LG Management Holding I ApS | Company | 25.0% | 25.0% | 2026 |
SOFA Holding ApS | Company | 20.0% | 20.0% | 2026 |
PUGGAARD MANAGEMENT HOLDING ApS | Company | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Gaarde | Management | 0 companies |
| Lars Halsboe-Larsen | Board of Directors | 0 companies |
| Hanne Lynnerup | Board of Directors | 0 companies |
| Søren Holm Laigaard-Andersen | Board of Directors | 0 companies |
| Søren Friis Knudsen | Board of Directors | 0 companies |
| Jens Frederik Münter | Chairman | 0 companies |
| Mogens Fog Olesen | Chairman | 0 companies |
| Claus Wædeled | Board of Directors | 0 companies |