| Revenue | DKK 547K | -17% |
| EBITDA | DKK 547K | -17% |
| Net profit | DKK 357K | -16% |
| Total assets | DKK 8,7M | +3% |
| Equity | DKK 2,7M | +15% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 465 | 593 | 688 | 730 | 630 | 629 | 634 | 634 | 635 | 698 | 659 | 547 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 465 | 1.058 | 688 | -335 | 630 | 629 | 634 | 634 | 635 | 698 | 659 | 547 |
| Depreciation & amort. | -14 | 232 | -36 | -18 | -5 | -5 | -5 | -5 | -5 | -5 | -7 | -6 |
| EBIT | 450 | 825 | 652 | -353 | 624 | 624 | 629 | 628 | 630 | 693 | 652 | 541 |
| Net financials | -255 | -373 | -354 | -219 | -191 | -157 | -306 | -129 | -127 | -120 | -110 | -83 |
| Profit before tax | 195 | 452 | 298 | -572 | 434 | 466 | 323 | 499 | 503 | 573 | 542 | 458 |
| Tax | 52 | 105 | 59 | -129 | 96 | 102 | 71 | 111 | 110 | 126 | 119 | 101 |
| Net profit | 143 | 347 | 239 | -442 | 337 | 364 | 252 | 389 | 393 | 447 | 423 | 357 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.165 | 10.737 | 10.646 | 7.302 | 7.188 | 7.171 | 7.539 | 7.987 | 7.974 | 8.328 | 8.392 | 8.680 |
| Equity | 223 | 571 | 809 | 167 | 504 | 868 | 1.120 | 1.509 | 1.502 | 1.948 | 2.371 | 2.728 |
| Long-term debt | 8.897 | 8.453 | 8.410 | 6.175 | 5.895 | 5.248 | 5.426 | 5.208 | 4.890 | 4.626 | 4.359 | 4.156 |
| Short-term debt | 1.992 | 1.608 | 1.282 | 960 | 770 | 984 | 870 | 1.094 | 1.354 | 1.456 | 1.312 | 1.371 |
| Total debt | 10.889 | 10.061 | 9.692 | 7.135 | 6.665 | 6.232 | 6.296 | 6.302 | 6.244 | 6.082 | 5.671 | 5.528 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Management | Management | 2024 | — | — |
KB Management | Management | 2013 | — | — |
LT Management | Management | 2025 | — | — |
PH Management | Management | 2017 | — | — |
NH Management | Management | 2017 | — | — |
JT Management | Management | 2024 | — | — |
EP Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ly ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Nedergaard Lauridsen | Management | 0 companies |
| Kim Bach Thomsen | Management | 0 companies |
| Lisbet Thybo | Management | 0 companies |
| Peter Hammer | Management | 0 companies |
| Nils Holm | Management | 0 companies |
| Jesper Thybo | Management | 0 companies |
| Edmund Pedersen | Chief Executive Officer | 0 companies |
| Anders Christian Lilbæk | Chairman | 0 companies |