| Revenue | DKK 3,2M | -13% |
| EBITDA | DKK 150K | -52% |
| Net profit | DKK 75K | -63% |
| Total assets | DKK 3,8M | +23% |
| Equity | DKK 1,6M | -8% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.257 | 1.969 | 2.272 | 2.378 | 3.462 | 3.323 | 2.779 | 2.741 | 3.330 | 3.763 | 3.086 | 3.703 | 3.207 |
| Staff expenses | -1.724 | -2.028 | -2.098 | -2.050 | -2.904 | -2.929 | -2.421 | -2.277 | -3.242 | -2.996 | -2.470 | -3.392 | -3.057 |
| EBITDA | 532 | -59 | 175 | 329 | 532 | 395 | 357 | 463 | 88 | 767 | 615 | 311 | 150 |
| Depreciation & amort. | -99 | -86 | -102 | -110 | -17 | -19 | -17 | -12 | -22 | -61 | -67 | -61 | -16 |
| EBIT | 433 | -145 | 73 | 219 | 515 | 375 | 340 | 451 | 67 | 706 | 548 | 250 | 134 |
| Net financials | -32 | -30 | -31 | -23 | -17 | -36 | -11 | -8 | -21 | -50 | -21 | 11 | -34 |
| Profit before tax | 400 | -175 | 42 | 196 | 498 | 339 | 329 | 443 | 46 | 656 | 527 | 261 | 100 |
| Tax | 101 | -37 | 10 | 44 | 110 | 76 | 73 | 98 | 10 | 146 | 118 | 58 | 26 |
| Net profit | 299 | -138 | 33 | 152 | 388 | 263 | 257 | 345 | 36 | 509 | 410 | 203 | 75 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.675 | 1.563 | 1.707 | 2.108 | 2.580 | 2.195 | 2.607 | 2.982 | 3.954 | 3.613 | 3.457 | 3.090 | 3.796 |
| Equity | 479 | 341 | 374 | 526 | 914 | 936 | 1.193 | 1.538 | 1.324 | 1.834 | 1.908 | 1.703 | 1.575 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 268 | 237 | 237 | 245 | 253 |
| Short-term debt | 1.191 | 1.222 | 1.333 | 1.562 | 1.635 | 1.235 | 1.394 | 1.421 | 2.348 | 1.528 | 1.302 | 1.142 | 1.947 |
| Total debt | 1.191 | 1.222 | 1.333 | 1.562 | 1.635 | 1.235 | 1.394 | 1.421 | 2.615 | 1.765 | 1.539 | 1.387 | 2.200 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LK Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MDM Terndrup Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Kjærager Kanstrup | Management | 0 companies |
| Peter Knudsen | Chairman | 0 companies |
| Rasmus Pindstrup Rytter | Board of Directors | 0 companies |