| Revenue | DKK -575K | -119% |
| EBITDA | DKK 1,1M | +28% |
| Net profit | DKK 39K | +124% |
| Total assets | DKK 14,2M | +10% |
| Equity | DKK 3,3M | +1% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.052 | 1.669 | 2.743 | 1.396 | 1.944 | 3.707 | 5.309 | 4.955 | 4.596 | 3.493 | 269 | 2.980 | -575 |
| Staff expenses | -338 | -350 | -936 | -960 | -1.412 | -1.852 | -2.512 | -2.492 | -2.268 | -3.160 | -3.231 | -2.903 | -3.091 |
| EBITDA | 873 | -103 | 40 | 436 | 532 | 108 | 23 | 71 | 168 | 308 | 489 | 874 | 1.118 |
| Depreciation & amort. | -432 | -543 | -486 | -428 | -452 | -476 | -433 | -552 | -498 | -499 | -561 | -602 | -603 |
| EBIT | 440 | -646 | -446 | 9 | 80 | -368 | -410 | -481 | -330 | -190 | -72 | 272 | 515 |
| Net financials | -86 | -74 | -249 | -262 | -116 | -167 | -239 | -293 | -300 | -17 | -311 | -479 | -463 |
| Profit before tax | 355 | -720 | -695 | -253 | -36 | -535 | -649 | -774 | -630 | -208 | -383 | -207 | 52 |
| Tax | 95 | -180 | -169 | -220 | 38 | -160 | -142 | -169 | -138 | -40 | -84 | -46 | 13 |
| Net profit | 260 | -540 | -526 | -34 | -74 | -375 | -507 | -605 | -491 | -167 | -299 | -160 | 39 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.581 | 8.444 | 8.342 | 7.714 | 8.364 | 8.484 | 8.076 | 8.987 | 9.672 | 11.571 | 11.400 | 12.924 | 14.212 |
| Equity | 4.042 | 3.502 | 2.977 | 2.943 | 2.869 | 2.495 | 1.988 | 1.383 | 3.891 | 3.724 | 3.425 | 3.265 | 3.304 |
| Long-term debt | 0 | 296 | 599 | 171 | 124 | 0 | 0 | 488 | 385 | 407 | 376 | 575 | 2.668 |
| Short-term debt | 1.242 | 3.529 | 3.819 | 3.485 | 4.219 | 4.861 | 4.955 | 5.979 | 4.195 | 6.212 | 6.110 | 7.578 | 6.675 |
| Total debt | 1.242 | 3.825 | 4.418 | 3.656 | 4.343 | 4.861 | 4.955 | 6.467 | 4.579 | 6.619 | 6.487 | 8.154 | 9.343 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Management | Management | 2011 | — | — |
MB Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mads B Madsen ApS | Company | 50.0% | 50.0% | 2025 |
LARS BØDKER MADSEN HOLDING ApS | Company | 33.3% | 33.3% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Bødker Madsen | Management | 0 companies |
| Mads Bødker Madsen | Management | 0 companies |