| Revenue | DKK 3,3M | -7% |
| EBITDA | DKK 2M | -12% |
| Net profit | DKK 608K | -22% |
| Total assets | DKK 17,2M | +2% |
| Equity | DKK 7,2M | +9% |
| Employees | 5 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.000 | 2.138 | 2.337 | 2.906 | 3.262 | 3.109 | 3.434 | 3.492 | 3.536 | 3.298 |
| Staff expenses | -758 | -750 | -796 | -967 | -854 | -927 | -964 | -1.226 | -1.307 | -1.337 |
| EBITDA | 1.243 | 1.383 | 1.537 | 1.940 | 2.409 | 2.182 | 2.463 | 2.249 | 2.229 | 1.961 |
| Depreciation & amort. | -590 | -732 | -782 | -1.445 | -1.167 | -1.209 | -1.119 | -983 | -1.157 | -1.111 |
| EBIT | 653 | 651 | 755 | 495 | 1.242 | 973 | 1.345 | 1.265 | 1.071 | 850 |
| Net financials | -201 | -257 | -222 | -237 | -158 | -146 | 115 | -74 | -80 | -71 |
| Profit before tax | 452 | 394 | 533 | 258 | 1.084 | 827 | 1.460 | 1.191 | 992 | 779 |
| Tax | 99 | 88 | 117 | 58 | 239 | 179 | 318 | 262 | 217 | 171 |
| Net profit | 353 | 306 | 416 | 200 | 845 | 648 | 1.142 | 929 | 775 | 608 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.364 | 10.362 | 9.863 | 10.991 | 16.361 | 15.515 | 15.301 | 16.753 | 16.831 | 17.226 |
| Equity | 1.353 | 1.659 | 2.075 | 2.275 | 3.120 | 3.768 | 4.910 | 5.839 | 6.613 | 7.221 |
| Long-term debt | 8.751 | 6.718 | 5.215 | 7.543 | 11.953 | 9.992 | 9.350 | 9.444 | 9.343 | 9.142 |
| Short-term debt | 1.260 | 1.984 | 2.572 | 1.173 | 1.288 | 1.754 | 1.042 | 1.471 | 874 | 863 |
| Total debt | 10.011 | 8.703 | 7.787 | 8.716 | 13.241 | 11.746 | 10.392 | 10.914 | 10.218 | 10.005 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Langschwager Holding ApS | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Langschwager | Management | 0 companies |