| Revenue | DKK 59,8M | +6% |
| EBITDA | DKK 13,5M | -21% |
| Net profit | DKK 24,8M | -1% |
| Total assets | DKK 65,7M | -14% |
| Equity | DKK 26,5M | -36% |
| Employees | 52 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.042 | 7.162 | 11.629 | 14.811 | 16.935 | 18.776 | 22.699 | 27.225 | 33.401 | 37.246 | 45.956 | 50.341 | 56.356 | 59.797 |
| Staff expenses | -4.453 | -5.702 | -8.161 | -10.913 | -13.391 | -14.993 | -17.453 | -22.826 | -25.573 | -27.413 | -34.007 | -36.113 | -39.297 | -46.330 |
| EBITDA | 1.589 | 1.459 | 3.468 | 3.899 | 3.544 | 3.783 | 5.246 | 4.400 | 7.828 | 9.832 | 11.949 | 14.228 | 17.060 | 13.468 |
| Depreciation & amort. | -202 | -202 | -206 | -13 | -20 | -29 | -25 | -35 | -105 | -101 | -101 | -101 | -85 | -0 |
| EBIT | 1.388 | 1.258 | 3.262 | 3.885 | 3.524 | 3.754 | 5.222 | 4.365 | 7.722 | 9.731 | 11.848 | 14.127 | 16.975 | 13.468 |
| Net financials | 24 | 29 | 50 | -202 | 783 | 590 | 263 | 2.623 | 3.580 | 4.756 | 2.703 | 7.746 | 12.318 | 14.284 |
| Profit before tax | 1.412 | 1.287 | 3.313 | 3.684 | 4.306 | 4.345 | 5.485 | 6.988 | 11.302 | 14.487 | 14.550 | 21.873 | 29.293 | 27.752 |
| Tax | 361 | 328 | 835 | 918 | 825 | 917 | 1.110 | 1.200 | 1.828 | 2.492 | 2.280 | 3.448 | 4.174 | 2.906 |
| Net profit | 1.051 | 959 | 2.478 | 2.766 | 3.481 | 3.428 | 4.375 | 5.788 | 9.475 | 11.995 | 12.270 | 18.425 | 25.119 | 24.846 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.203 | 6.863 | 9.394 | 13.558 | 15.550 | 17.967 | 21.851 | 33.258 | 47.107 | 47.096 | 49.483 | 62.141 | 76.724 | 65.726 |
| Equity | 1.742 | 2.201 | 2.351 | 4.241 | 6.237 | 7.660 | 9.485 | 13.258 | 20.757 | 23.332 | 23.207 | 31.509 | 41.194 | 26.508 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 690 | 2.159 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.461 | 4.663 | 7.043 | 9.318 | 9.312 | 10.308 | 12.366 | 19.309 | 24.190 | 23.764 | 26.276 | 30.631 | 35.530 | 39.219 |
| Total debt | 4.461 | 4.663 | 7.043 | 9.318 | 9.312 | 10.308 | 12.366 | 19.999 | 26.350 | 23.764 | 26.276 | 30.631 | 35.530 | 39.219 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LG Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
SB Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Odelav BidCo ApS | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Lennart Garbarsch | Chief Executive Officer | 0 companies |
| Stefan Bæk Reina | Management | 0 companies |
| Søren Kvorning | Board of Directors | 0 companies |
| Kim Jørgen Israelsen | Board of Directors | 0 companies |
| Michael Rosenvold | Chairman | 0 companies |
| Jesper Ørskov Magnusson | Board of Directors | 0 companies |
| Eivind Einersen | Chairman | 0 companies |
| Carl-Magnus Vilhelm Teodor Lindblom | Board of Directors | 0 companies |
| Jesper Christensen | Board of Directors | 0 companies |
| Carl Henrik Ivar Ivarsson | Board of Directors | 0 companies |
| Jesper Busk Stahl | Board of Directors | 0 companies |