| Revenue | DKK 300K | +6% |
| EBITDA | DKK 300K | +6% |
| Net profit | DKK 137K | +23% |
| Total assets | DKK 3,8M | +0% |
| Equity | DKK 1,4M | +10% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 231 | 210 | 248 | 215 | 218 | 269 | 263 | 267 | 264 | 282 | 300 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 231 | 210 | 248 | 215 | 218 | 269 | 263 | 267 | 264 | 282 | 300 |
| Depreciation & amort. | -34 | -23 | -31 | -31 | -31 | -31 | -31 | -33 | -37 | -37 | -37 |
| EBIT | 197 | 187 | 216 | 183 | 187 | 237 | 231 | 234 | 226 | 245 | 262 |
| Net financials | -69 | -56 | -44 | -38 | -35 | -30 | -30 | -30 | -91 | -103 | -87 |
| Profit before tax | 128 | 132 | 172 | 145 | 152 | 207 | 201 | 204 | 135 | 142 | 176 |
| Tax | 33 | 29 | 38 | 32 | 33 | 46 | 46 | 44 | 30 | 31 | 39 |
| Net profit | 95 | 103 | 134 | 113 | 118 | 161 | 155 | 161 | 106 | 111 | 137 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.383 | 3.377 | 3.435 | 3.481 | 3.533 | 3.540 | 3.510 | 3.922 | 3.855 | 3.832 | 3.819 |
| Equity | 145 | 248 | 382 | 495 | 613 | 774 | 930 | 1.091 | 1.196 | 1.307 | 1.444 |
| Long-term debt | 2.705 | 2.779 | 2.699 | 2.621 | 2.438 | 2.253 | 2.067 | 2.281 | 2.150 | 1.987 | 1.811 |
| Short-term debt | 523 | 325 | 316 | 313 | 416 | 434 | 420 | 444 | 391 | 408 | 422 |
| Total debt | 3.228 | 3.104 | 3.015 | 2.934 | 2.855 | 2.687 | 2.487 | 2.725 | 2.541 | 2.395 | 2.233 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Management | Management | 2014 | — | — |
CM Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CLAUS MUHLIG JENSEN HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
LARS BO SØRENSEN HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Bo Sørensen | Management | 0 companies |
| Claus Muhlig Jensen | Management | 0 companies |