| Revenue | DKK 1M | +11% |
| EBITDA | DKK 1M | +11% |
| Net profit | DKK 441K | +29% |
| Total assets | DKK 8,3M | -4% |
| Equity | DKK 6M | +8% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 524 | 645 | 645 | 404 | 465 | 516 | 697 | 702 | 952 | 910 | 1.015 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 453 | 434 | 553 | 404 | 465 | 516 | 697 | 702 | 952 | 910 | 1.015 |
| Depreciation & amort. | -138 | -138 | -139 | -144 | -144 | -144 | -155 | -283 | -285 | -310 | -323 |
| EBIT | 315 | 296 | 414 | 260 | 321 | 372 | 542 | 419 | 668 | 600 | 691 |
| Net financials | -50 | -49 | -46 | -43 | -44 | -36 | -45 | -105 | -119 | -164 | -126 |
| Profit before tax | 266 | 248 | 368 | 217 | 277 | 336 | 497 | 314 | 549 | 436 | 565 |
| Tax | 71 | 54 | 81 | 48 | 61 | 74 | 109 | 69 | 121 | 96 | 124 |
| Net profit | 195 | 193 | 287 | 169 | 216 | 262 | 388 | 245 | 428 | 340 | 441 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.862 | 5.979 | 6.109 | 6.159 | 6.156 | 6.315 | 9.649 | 8.530 | 8.882 | 8.671 | 8.349 |
| Equity | 3.022 | 3.215 | 3.502 | 3.671 | 3.887 | 4.149 | 4.537 | 4.782 | 5.210 | 5.550 | 5.991 |
| Long-term debt | 2.228 | 2.030 | 1.822 | 1.612 | 1.399 | 1.178 | 964 | 751 | 536 | 320 | 112 |
| Short-term debt | 280 | 385 | 417 | 491 | 468 | 568 | 3.637 | 2.454 | 2.588 | 2.261 | 1.718 |
| Total debt | 2.507 | 2.415 | 2.240 | 2.103 | 1.867 | 1.746 | 4.601 | 3.204 | 3.124 | 2.581 | 1.830 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EB Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
L.M.C. ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Broe Johansen | Management | 0 companies |
| Kent Heldgaard | Board of Directors | 0 companies |
| Poul Arensdorff Willadsen | Chairman | 0 companies |