| Revenue | DKK 1,7M | -10% |
| EBITDA | DKK 250K | -44% |
| Net profit | DKK 163K | -48% |
| Total assets | DKK 4,5M | -8% |
| Equity | DKK 2,7M | -5% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.495 | 427 | 2.110 | 1.858 | 2.379 | 3.747 | 2.437 | 1.827 | 1.742 | 1.500 | 2.024 | 1.903 | 1.704 |
| Staff expenses | -0 | -422 | -1.325 | -1.457 | -1.456 | -1.593 | -1.494 | -1.489 | -1.360 | -1.360 | -1.453 | -1.453 | -1.454 |
| EBITDA | 1.495 | 5 | 785 | 401 | 923 | 2.154 | 944 | 337 | 317 | 139 | 570 | 450 | 250 |
| Depreciation & amort. | -0 | -0 | -3 | -12 | -12 | -12 | -12 | -9 | -0 | -0 | -0 | -7 | -10 |
| EBIT | 1.495 | 5 | 782 | 389 | 911 | 2.142 | 932 | 328 | 317 | 139 | 570 | 443 | 240 |
| Net financials | 11 | -8 | -25 | -32 | -10 | -39 | -23 | -33 | -20 | -33 | -13 | -23 | -12 |
| Profit before tax | 1.505 | -3 | 757 | 357 | 901 | 2.102 | 906 | 295 | 296 | 106 | 557 | 420 | 228 |
| Tax | 376 | 3 | 182 | 80 | 210 | 465 | 202 | 80 | 73 | 35 | 133 | 103 | 65 |
| Net profit | 1.129 | -6 | 575 | 277 | 691 | 1.637 | 705 | 216 | 223 | 71 | 424 | 316 | 163 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.767 | 513 | 1.373 | 3.313 | 3.852 | 5.955 | 6.479 | 4.539 | 3.995 | 3.089 | 4.867 | 4.876 | 4.472 |
| Equity | 1.210 | 79 | 654 | 451 | 782 | 2.419 | 2.244 | 1.759 | 1.983 | 2.054 | 2.478 | 2.795 | 2.658 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 557 | 434 | 719 | 2.862 | 3.070 | 3.535 | 4.235 | 2.779 | 2.012 | 1.035 | 2.389 | 2.080 | 1.813 |
| Total debt | 557 | 434 | 719 | 2.862 | 3.070 | 3.535 | 4.235 | 2.779 | 2.012 | 1.035 | 2.389 | 2.080 | 1.813 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LO Management | Management | 2012 | — | — |
CP Management | Management | 2012 | — | — |
CE Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CLAUS RAMSING HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
LARS RAMSING HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Ole Ramsing | Management | 0 companies |
| Christian Peter Kampmann | Management | 0 companies |
| Claus Erik Ramsing | Management | 0 companies |
| Janne Burkard Moltke-Leth | Board of Directors | 0 companies |
| Bent Borch-Christensen | Chairman | 0 companies |
| Christian Kappel Leates Skovhus | Board of Directors | 0 companies |