| Revenue | DKK 22,5M | -5% |
| EBITDA | DKK 4,8M | -31% |
| Net profit | DKK 3,3M | -32% |
| Total assets | DKK 46,2M | -16% |
| Equity | DKK 19,7M | +20% |
| Employees | 29 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.386 | 8.802 | 10.229 | 12.109 | 14.078 | 13.730 | 16.784 | 15.310 | 19.077 | 22.421 | 25.505 | 21.663 | 23.686 | 22.504 |
| Staff expenses | -6.768 | -6.231 | -7.337 | -9.250 | -10.741 | -10.393 | -12.966 | -12.579 | -14.709 | -15.674 | -16.835 | -16.413 | -16.712 | -17.661 |
| EBITDA | 1.618 | 2.571 | 2.892 | 2.860 | 3.337 | 3.336 | 3.819 | 2.730 | 4.367 | 6.747 | 8.670 | 5.250 | 6.973 | 4.843 |
| Depreciation & amort. | 1.139 | 975 | 1.079 | 471 | 390 | -155 | -231 | -334 | -375 | -379 | -733 | -643 | -605 | -387 |
| EBIT | 479 | 1.596 | 1.813 | 2.388 | 2.947 | 3.182 | 3.588 | 2.397 | 3.992 | 6.368 | 7.937 | 4.607 | 6.369 | 4.456 |
| Net financials | -194 | 22 | 128 | -52 | -24 | 25 | 4 | 89 | -2 | -4 | -100 | 16 | -65 | -148 |
| Profit before tax | 285 | 1.618 | 1.940 | 2.336 | 2.923 | 3.207 | 3.592 | 2.486 | 3.990 | 6.365 | 7.836 | 4.623 | 6.304 | 4.308 |
| Tax | 90 | 450 | 502 | 578 | 669 | 738 | 825 | 583 | 900 | 1.428 | 1.755 | 1.051 | 1.418 | 990 |
| Net profit | 196 | 1.168 | 1.438 | 1.758 | 2.254 | 2.469 | 2.767 | 1.904 | 3.090 | 4.936 | 6.081 | 3.572 | 4.886 | 3.318 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.150 | 14.400 | 16.998 | 19.397 | 28.562 | 25.736 | 45.160 | 32.604 | 39.222 | 48.530 | 56.989 | 49.951 | 54.707 | 46.153 |
| Equity | 1.696 | 2.863 | 4.006 | 5.314 | 7.114 | 9.103 | 10.791 | 11.194 | 12.784 | 15.020 | 14.058 | 14.570 | 16.397 | 19.715 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 406 | 876 | 752 | 0 | 0 | 0 | 0 |
| Short-term debt | 11.454 | 11.537 | 12.992 | 14.083 | 21.447 | 16.632 | 34.370 | 21.004 | 25.562 | 32.731 | 42.925 | 35.381 | 38.311 | 26.438 |
| Total debt | 11.454 | 11.537 | 12.992 | 14.083 | 21.447 | 16.632 | 34.370 | 21.410 | 26.438 | 33.483 | 42.925 | 35.381 | 38.311 | 26.438 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2026 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BREDEWOLD HOLDING ApS | Company | 50.0% | 50.0% | 2024 |
HB-HOLDING ApS | Company | 15.0% | 15.0% | 2024 |
Jacob Galacho Holding ApS | Company | 10.0% | 10.0% | 2026 |
Alan Rasiah Holding ApS | Company | 10.0% | 10.0% | 2026 |
SK-HOLDING ApS | Company | 10.0% | 10.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Lambertus Bredewold | Management | 0 companies |
| Jacob Galacho | Board of Directors | 0 companies |
| Henrik Bang | Chairman | 0 companies |
| Søren Krogh | Board of Directors | 0 companies |
| Alan Rasiah Jensen | Board of Directors | 0 companies |