| Revenue | DKK 31,5M | +22% |
| EBITDA | DKK 4,7M | -10% |
| Net profit | DKK 2,7M | -29% |
| Total assets | DKK 43,3M | +26% |
| Equity | DKK 16,5M | +18% |
| Employees | 56 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 15.250 | 20.399 | 25.149 | 25.862 | 31.450 |
| Staff expenses | -12.582 | -16.758 | -23.475 | -20.645 | -26.781 |
| EBITDA | 2.669 | 3.473 | 1.674 | 5.216 | 4.670 |
| Depreciation & amort. | -256 | -372 | -476 | -510 | -777 |
| EBIT | 2.413 | 3.101 | 1.199 | 4.706 | 3.893 |
| Net financials | -116 | -10 | -509 | 289 | -384 |
| Profit before tax | 2.296 | 3.091 | 689 | 4.995 | 3.508 |
| Tax | 509 | 690 | 188 | 1.175 | 809 |
| Net profit | 1.787 | 2.401 | 501 | 3.820 | 2.700 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 16.367 | 36.473 | 29.463 | 34.229 | 43.259 |
| Equity | 5.781 | 7.982 | 10.485 | 14.075 | 16.545 |
| Long-term debt | 2.180 | 3.600 | 3.434 | 4.109 | 3.880 |
| Short-term debt | 7.707 | 23.502 | 13.967 | 13.293 | 19.860 |
| Total debt | 9.887 | 27.102 | 17.401 | 17.402 | 23.740 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
LB Management | Management | 2022 |
RW Management | Management | 2014 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2019 | |
| Board of Directors | 2019 | |
| Board of Directors | 2024 | |
| Former (3) | ||
| Board of Directors | 2019 – 2021 | |
| Chairman | 2017 – 2019 | |
| Board of Directors | 2021 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2023 | |
| Company | 10–14.99% | 10–14.99% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Louise Birgitte Würtz | Management | 0 companies |
| Rene Würtz | Management | 0 companies |
| Lonnie Kromann Nielsen | Board of Directors | 0 companies |
| Jørn Siig Therkildsen | Chairman | 0 companies |
| Anders Sindal Kjøge | Board of Directors | 0 companies |
| Karsten Aabrink | Chairman | 0 companies |
| Troels Dyhr Leighton | Board of Directors | 0 companies |
| Gregers Mogens Münter | Board of Directors | 0 companies |