| Revenue | DKK 1,2B | -2% |
| EBITDA | DKK 172,4M | -16% |
| Net profit | DKK 13,6M | -62% |
| Total assets | DKK 1,9B | -5% |
| Equity | DKK 647,6M | +1% |
| Employees | 6 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.027.716 | 1.264.163 | 1.310.091 | 1.187.090 | — | 1.490.281 | 1.438.814 | 1.273.052 | 1.247.085 |
| Staff expenses | -0 | -0 | -237.500 | -239.117 | -21.968 | -232.606 | -245.117 | -253.827 | -244.476 |
| EBITDA | 35.174 | 102.845 | 158.542 | 110.721 | 127.804 | 275.225 | 238.072 | 205.398 | 172.370 |
| Depreciation & amort. | -0 | -0 | -42.405 | -75.115 | -0 | -84.634 | -89.365 | -84.347 | -81.315 |
| EBIT | 35.174 | 102.845 | 116.137 | 35.606 | 127.804 | 190.591 | 148.707 | 121.051 | 91.055 |
| Net financials | -20.941 | -15.839 | -3.896 | -9.007 | -20.062 | -15.678 | -48.691 | -55.465 | -55.340 |
| Profit before tax | 14.233 | 87.006 | 112.241 | 26.599 | 107.742 | 174.913 | 100.016 | 65.586 | 35.715 |
| Tax | 19.592 | 22.382 | 29.473 | 12.752 | -1.118 | 52.115 | 33.876 | 29.522 | 22.140 |
| Net profit | -5.359 | 64.624 | 82.768 | 13.847 | 108.860 | 122.798 | 66.140 | 36.064 | 13.575 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.012.864 | 1.963.435 | 2.029.001 | 2.143.016 | 1.517.877 | 2.024.239 | 2.032.908 | 1.959.855 | 1.863.286 |
| Equity | 1.151.734 | 1.112.057 | 1.196.681 | 1.065.995 | 1.173.267 | 550.104 | 610.383 | 639.334 | 647.577 |
| Long-term debt | 558.675 | 533.006 | 506.921 | 604.837 | 219.217 | 958.057 | 917.613 | 867.159 | 812.930 |
| Short-term debt | 294.754 | 309.386 | 317.960 | 462.648 | 125.393 | 507.290 | 496.822 | 445.901 | 396.181 |
| Total debt | 861.130 | 851.378 | 832.320 | 1.077.021 | 344.610 | 1.474.135 | 1.422.525 | 1.320.521 | 1.215.709 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TP Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
FH Management | Management | 2016 | — | — |
MN Management | Management | 2017 | — | — |
MK Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
Av Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
PR Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
HB Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Deputy Chairman | 2024 | — | — | |
| Chairman | 2016 | — | — | |
| Deputy Chairman | 2016 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Layout Holdco A/S | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Paulin | Chief Executive Officer | 0 companies |
| Francois Henri Eugene Bourgon | Management | 0 companies |
| Morten Nicolaj Rose-Nielsen | Management | 0 companies |
| Mikael Kruse Jensen | Chief Executive Officer | 0 companies |
| Anton van de Putte | Chief Executive Officer | 0 companies |
| Peter Raupach Linnet | Chief Executive Officer | 0 companies |
| Hans Barslund | Management | 0 companies |
| Sanne Ruijter | Board of Directors | 0 companies |
| Pieter Aart de Jong | Deputy Chairman | 0 companies |
| Robert Christian Philippe Marc van Goethem | Chairman | 0 companies |
| Boris Tobias Kawohl | Deputy Chairman | 0 companies |
| Justin Laurens Pabst | Board of Directors | 0 companies |
| Anders Christer Moberg | Board of Directors | 0 companies |
| Bastiaan Jeroen Peer | Chairman | 0 companies |
| Menno Árpád Antal | Board of Directors | 0 companies |
| Sanna Mari Suvanto-Harsaae | Chairman | 0 companies |