| Revenue | DKK -929K | -70% |
| EBITDA | DKK -929K | +71% |
| Net profit | DKK -92K | +94% |
| Total assets | DKK 56,5M | -15% |
| Equity | DKK 46,2M | -18% |
| Employees | 0 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.898 | 4.454 | 284 | -1.439 | 155 | 16.562 | 31.643 | 74.163 | -3.114 | -929 |
| Staff expenses | -3.353 | -1.745 | -1.808 | -1.572 | -1.348 | -1.630 | -2.149 | -50 | -63 | -0 |
| EBITDA | 2.545 | 2.709 | -1.523 | -3.011 | -1.194 | 14.932 | 29.494 | 74.113 | -3.177 | -929 |
| Depreciation & amort. | 77 | -248 | -361 | -1.167 | -1.184 | -2.493 | -3.957 | -0 | -0 | -0 |
| EBIT | 2.468 | 2.461 | -1.884 | -4.178 | -2.377 | 12.439 | 25.538 | 74.113 | -3.177 | -929 |
| Net financials | -1.340 | -2.293 | -2.336 | -1.247 | -114 | -3.624 | -3.453 | -3 | 1.305 | 811 |
| Profit before tax | 1.128 | 167 | -4.220 | -5.425 | -2.492 | 8.815 | 22.085 | 74.111 | -1.873 | -117 |
| Tax | 250 | 37 | -926 | -1.193 | -548 | 1.939 | 4.861 | 15.308 | -410 | -26 |
| Net profit | 878 | 130 | -3.294 | -4.232 | -1.943 | 6.876 | 17.224 | 58.803 | -1.463 | -92 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.179 | 3.637 | 4.687 | 44.714 | 56.836 | 75.524 | 88.425 | 89.497 | 66.691 | 56.503 |
| Equity | 928 | 1.059 | -2.235 | -4.685 | -6.628 | 248 | 17.471 | 67.774 | 56.311 | 46.219 |
| Long-term debt | 0 | 353 | 784 | 42.746 | 40.278 | 57.288 | 49.744 | 0 | 0 | 0 |
| Short-term debt | 4.136 | 2.088 | 6.138 | 6.653 | 23.187 | 17.989 | 17.006 | 11.464 | 9.705 | 9.608 |
| Total debt | 4.136 | 2.441 | 6.922 | 49.399 | 63.464 | 75.276 | 66.750 | 11.464 | 9.705 | 9.608 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2024 | — | — |
CT Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LERBÆKLUND ApS | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Broe Simonsen | Management | 0 companies |
| Carsten Thesbjerg | Management | 0 companies |
| Lars Langhoff | Chairman | 0 companies |
| Niels Søndergaard | Board of Directors | 0 companies |
| Torben Andersen | Board of Directors | 0 companies |
| Anders Hesselberg Nedergaard | Board of Directors | 0 companies |