| Revenue | DKK 11M | +33% |
| EBITDA | DKK 604K | -17% |
| Net profit | DKK 224K | -11% |
| Total assets | DKK 9,9M | +38% |
| Equity | DKK 2,6M | +9% |
| Employees | 27 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 396 | 1.763 | 2.964 | 3.264 | 3.599 | 4.260 | 5.176 | 7.809 | 7.905 | 8.283 | 11.012 |
| Staff expenses | -259 | -1.339 | -2.692 | -2.518 | -3.287 | -3.944 | -4.895 | -6.998 | -7.550 | -7.554 | -10.408 |
| EBITDA | 136 | 425 | 272 | 746 | 312 | 270 | 278 | 811 | 355 | 728 | 604 |
| Depreciation & amort. | -10 | -37 | -44 | -48 | -61 | -128 | -149 | -210 | -198 | -234 | -195 |
| EBIT | 126 | 388 | 229 | 697 | 251 | 143 | 130 | 601 | 157 | 495 | 409 |
| Net financials | -48 | -105 | -109 | -48 | -91 | -39 | -38 | -81 | -123 | -155 | -99 |
| Profit before tax | 78 | 283 | 119 | 650 | 160 | 104 | 92 | 520 | 34 | 340 | 310 |
| Tax | 21 | 65 | 29 | 145 | 40 | 24 | 25 | 127 | 23 | 88 | 86 |
| Net profit | 57 | 218 | 90 | 504 | 120 | 80 | 67 | 393 | 11 | 252 | 224 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 943 | 1.692 | 2.619 | 3.695 | 4.649 | 4.287 | 5.191 | 7.084 | 6.654 | 7.179 | 9.907 |
| Equity | 657 | 875 | 965 | 1.470 | 1.590 | 1.669 | 1.736 | 2.129 | 2.140 | 2.392 | 2.616 |
| Long-term debt | 8 | 70 | 558 | 924 | 169 | 209 | 509 | 288 | 218 | 355 | 310 |
| Short-term debt | 265 | 738 | 1.084 | 1.253 | 2.807 | 2.344 | 2.865 | 4.578 | 4.149 | 4.328 | 6.868 |
| Total debt | 273 | 808 | 1.642 | 2.177 | 2.976 | 2.553 | 3.373 | 4.866 | 4.367 | 4.684 | 7.178 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LG Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SaViRa Holding ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Gyldenholm | Management | 0 companies |
| Margit Brandt Jensen | Board of Directors | 0 companies |
| Bent Thorsen Larsen | Chairman | 0 companies |
| Lars Peter Bang Jensen | Chairman | 0 companies |
| Ove Bang Christensen | Board of Directors | 0 companies |
| Line Bang Jensen | Chairman | 0 companies |