| Revenue | DKK 5,9M | +51% |
| EBITDA | DKK 2,6M | +366% |
| Net profit | DKK 1,5M | +129% |
| Total assets | DKK 12,6M | +12% |
| Equity | DKK 3M | +2% |
| Employees | 6 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.128 | 1.150 | 1.383 | 1.144 | 1.291 | 1.480 | 2.585 | 2.960 | 3.858 | 3.877 | 5.852 |
| Staff expenses | -964 | -996 | -1.070 | -1.118 | -1.152 | -1.517 | -2.002 | -2.231 | -2.807 | -3.308 | -3.206 |
| EBITDA | 164 | 153 | 308 | 26 | 140 | -37 | 583 | 729 | 1.051 | 568 | 2.646 |
| Depreciation & amort. | -19 | -27 | -27 | -35 | -62 | -44 | -39 | -37 | -49 | -17 | -24 |
| EBIT | 145 | 126 | 281 | -9 | 78 | -81 | 544 | 692 | 1.002 | 551 | 2.623 |
| Net financials | -43 | 9 | 23 | -72 | 236 | 1.291 | 285 | 419 | 162 | 199 | -602 |
| Profit before tax | 103 | 135 | 304 | -81 | 314 | 1.210 | 829 | 1.110 | 1.164 | 751 | 2.021 |
| Tax | 26 | 31 | 68 | -12 | 20 | 10 | 138 | 173 | 193 | 87 | 501 |
| Net profit | 77 | 104 | 236 | -68 | 294 | 1.200 | 690 | 938 | 971 | 663 | 1.520 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.227 | 1.150 | 1.531 | 3.407 | 4.361 | 5.309 | 7.997 | 9.118 | 12.307 | 11.274 | 12.647 |
| Equity | 125 | 235 | 465 | 1.255 | 1.410 | 1.760 | 2.204 | 2.837 | 3.513 | 2.958 | 3.026 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.102 | 915 | 1.065 | 2.152 | 2.951 | 3.548 | 5.793 | 6.281 | 8.794 | 8.316 | 9.621 |
| Total debt | 1.102 | 915 | 1.065 | 2.152 | 2.951 | 3.548 | 5.793 | 6.281 | 8.794 | 8.316 | 9.621 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LC Management | Management | 2014 | — | — |
HW Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
A&KW Holding ApS | Company | 33.3% | 33.3% | 2025 |
Lars Nissen 2018 ApS | Company | 33.3% | 33.3% | 2025 |
ALCC Holding ApS | Company | 10.0% | 10.0% | 2025 |
GRANIT.DK ApS | Company | 33.3% | 33.3% | 2020 |
HANS WILLESEN & SØN HOLDING ApS | Company | 33.3% | 33.3% | 2018 |
HOLDINGSELSKABET 2001 ApS | Company | 25.0% | 25.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Callesen | Management | 0 companies |
| Henrik Willesen | Management | 0 companies |
| Brian Østergaard Mortensen | Board of Directors | 0 companies |
| Kim Ladefoged Wilhelmsen | Board of Directors | 0 companies |
| Allan Hansen | Board of Directors | 0 companies |