| Revenue | DKK 6,4M | +8% |
| EBITDA | DKK 4,9M | +13% |
| Net profit | DKK 689K | +288% |
| Total assets | DKK 97,9M | +0% |
| Equity | DKK 16,6M | +4% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.931 | 5.239 | 5.385 | 5.801 | 5.837 | 5.699 | 5.816 | 5.691 | 6.148 | 6.107 | 6.403 | 5.861 | 6.355 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 6.907 | 3.627 | 4.068 | 4.521 | 4.786 | 4.688 | 4.709 | 4.461 | 4.970 | 4.720 | 6.874 | 4.292 | 4.869 |
| Depreciation & amort. | -721 | -774 | -842 | -842 | -868 | -868 | -868 | -868 | -868 | -868 | -872 | -1.036 | -956 |
| EBIT | 6.186 | 2.853 | 3.226 | 3.679 | 3.918 | 3.820 | 3.841 | 3.593 | 4.102 | 3.852 | 6.003 | 3.256 | 3.913 |
| Net financials | -2.137 | -1.706 | -1.425 | -1.527 | -1.308 | -690 | -580 | -490 | -370 | -257 | -2.332 | -3.589 | -2.817 |
| Profit before tax | 4.049 | 1.147 | 1.801 | 2.151 | 2.611 | 3.130 | 3.261 | 3.103 | 3.732 | 3.595 | 3.671 | -333 | 1.095 |
| Tax | 1.032 | 207 | 426 | 490 | 599 | 691 | 718 | 682 | 821 | 790 | 1.673 | 34 | 406 |
| Net profit | 3.017 | 940 | 1.375 | 1.661 | 2.012 | 2.439 | 2.543 | 2.421 | 2.911 | 2.805 | 1.998 | -367 | 689 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 98.552 | 100.438 | 102.160 | 102.629 | 101.711 | 100.493 | 99.548 | 98.682 | 100.695 | 99.498 | 99.640 | 98.381 | 97.927 |
| Equity | 13.017 | 13.957 | 15.332 | 16.993 | 19.005 | 21.444 | 23.987 | 26.407 | 28.518 | 17.323 | 17.321 | 15.954 | 16.643 |
| Long-term debt | 78.664 | 77.534 | 76.617 | 75.628 | 73.793 | 72.832 | 71.734 | 69.544 | 69.536 | 78.593 | 78.027 | 77.845 | 76.657 |
| Short-term debt | 6.496 | 8.366 | 9.557 | 9.251 | 8.149 | 5.454 | 3.076 | 1.992 | 1.904 | 2.858 | 2.772 | 3.059 | 3.019 |
| Total debt | 85.160 | 85.900 | 86.174 | 84.879 | 81.942 | 78.287 | 74.810 | 71.536 | 71.440 | 81.451 | 80.800 | 80.905 | 79.676 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LG Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LGT HOLDING ApS | Company | 25.0% | 25.0% | 2012 |
TOFT. SILKEBORG ApS | Company | 25.0% | 25.0% | 2019 |
PKB HOLDING II ApS | Company | 25.0% | 25.0% | 2012 |
KENNETH PEDERSEN HOLDING AF 2004 ApS | Company | 25.0% | 25.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Gunner Tandrup | Management | 0 companies |
| Henrik Bruun Jensen | Board of Directors | 0 companies |
| Poul Konrad Beck | Chairman | 0 companies |
| Keld Skov | Board of Directors | 0 companies |
| Kenneth Pedersen | Board of Directors | 0 companies |
| Thomas Jakob Bøgild-Jakobsen | Chairman | 0 companies |