| Revenue | DKK 213K | +34% |
| EBITDA | DKK 213K | +34% |
| Net profit | DKK 106K | +72% |
| Total assets | DKK 1,4M | +27% |
| Equity | DKK 530K | +25% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 100 | 116 | 180 | 198 | 195 | 194 | 183 | 192 | 190 | 191 | 160 | 213 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 100 | 116 | 180 | 198 | 195 | 194 | 183 | 192 | 190 | 191 | 160 | 213 |
| Depreciation & amort. | -39 | -47 | -47 | -57 | -64 | -64 | -46 | -47 | -47 | -47 | -47 | -47 |
| EBIT | 61 | 70 | 132 | 142 | 131 | 130 | 138 | 145 | 142 | 144 | 112 | 166 |
| Net financials | -68 | -54 | -51 | -44 | -38 | -37 | -35 | -36 | -29 | -30 | -33 | -30 |
| Profit before tax | -7 | 16 | 82 | 98 | 93 | 93 | 103 | 110 | 113 | 114 | 79 | 137 |
| Tax | -2 | 3 | 18 | 21 | 21 | 20 | 23 | 24 | 25 | 25 | 17 | 30 |
| Net profit | -5 | 13 | 64 | 77 | 73 | 72 | 80 | 85 | 88 | 89 | 62 | 106 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.522 | 1.575 | 1.515 | 1.519 | 1.433 | 1.611 | 1.324 | 1.303 | 1.229 | 1.181 | 1.136 | 1.447 |
| Equity | 75 | 88 | 152 | 229 | 301 | 374 | 200 | 185 | 273 | 362 | 424 | 530 |
| Long-term debt | 1.234 | 1.073 | 1.156 | 1.009 | 831 | 974 | 822 | 50 | 50 | 50 | 50 | 50 |
| Short-term debt | 213 | 397 | 189 | 253 | 276 | 240 | 276 | 1.040 | 876 | 739 | 630 | 833 |
| Total debt | 1.446 | 1.470 | 1.345 | 1.262 | 1.107 | 1.214 | 1.099 | 1.090 | 926 | 789 | 680 | 883 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NL Management | Management | 2013 | — | — |
MB Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LBV HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Larsen | Management | 0 companies |
| Mogens Bækbo Thomsen | Management | 0 companies |