| Revenue | DKK 10,2M | +8% |
| EBITDA | DKK 10,2M | +8% |
| Net profit | DKK 4,5M | +124% |
| Total assets | DKK 245,4M | +0% |
| Equity | DKK 120,2M | +4% |
| Employees | 5 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -113 | -2.083 | -2.309 | 579 | 2.414 | 2.802 | 2.563 | 5.102 | 6.423 | 9.424 | 10.224 |
| Staff expenses | -196 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -309 | -2.085 | -2.309 | 579 | 2.414 | 2.802 | 2.563 | 5.102 | 6.423 | 9.424 | 10.224 |
| Depreciation & amort. | -0 | -161 | -405 | -1.520 | -1.817 | -2.006 | -2.401 | -3.051 | -3.731 | -4.098 | -4.339 |
| EBIT | -309 | -2.246 | -2.713 | -941 | 597 | 796 | 162 | 2.051 | 2.692 | 5.326 | 5.885 |
| Net financials | 0 | -1.876 | -4.177 | -8.569 | -7.339 | -3.106 | -4.532 | -1.456 | -3.878 | -3.056 | -1.102 |
| Profit before tax | -309 | -4.122 | -6.890 | -9.510 | -6.742 | -2.310 | -4.369 | 595 | -1.185 | 2.270 | 4.783 |
| Tax | -0 | -17 | -183 | -295 | -4 | -824 | -188 | 155 | 205 | 279 | 327 |
| Net profit | -309 | -4.105 | -6.707 | -9.215 | -6.738 | -1.486 | -4.181 | 440 | -1.391 | 1.991 | 4.456 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.119 | 43.076 | 101.877 | 99.334 | 91.426 | 109.614 | 142.255 | 165.517 | 190.726 | 244.982 | 245.392 |
| Equity | 5.191 | 39.636 | 47.045 | 55.830 | 49.092 | 47.606 | 43.698 | 44.137 | 43.747 | 115.737 | 120.193 |
| Long-term debt | 0 | 0 | 28.146 | 26.642 | 27.127 | 25.549 | 24.107 | 22.610 | 57.390 | 54.502 | 51.332 |
| Short-term debt | 3.927 | 3.440 | 26.686 | 16.862 | 15.207 | 36.460 | 74.241 | 96.251 | 86.865 | 71.567 | 70.028 |
| Total debt | 3.927 | 3.440 | 54.832 | 43.504 | 42.334 | 62.009 | 98.348 | 118.861 | 144.255 | 126.069 | 121.360 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
A. Kirk Invest A/S | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Bjørnbak | Management | 0 companies |
| Morten Buus | Board of Directors | 0 companies |
| Jesper Tjørnager Jakobsen | Board of Directors | 0 companies |
| Åge Tang-Andersen | Board of Directors | 0 companies |
| Bettina Winther Christensen | Board of Directors | 0 companies |
| Søren Sehested Ravn | Board of Directors | 0 companies |
| Anders Kirk Johansen | Chairman | 0 companies |
| Lars Taarn Pedersen | Board of Directors | 0 companies |
| Benny Kahr Andersen | Board of Directors | 0 companies |