| Revenue | DKK -598K | -7% |
| EBITDA | DKK -1,4M | +4% |
| Net profit | DKK 29,2M | -49% |
| Total assets | DKK 1B | +3% |
| Equity | DKK 846,4M | +4% |
| Employees | 2 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | — | -887 | -573 | -670 | -587 | -643 | -598 |
| Staff expenses | -0 | -903 | -1.559 | -866 | -843 | -825 | -814 |
| EBITDA | -112 | -1.790 | -2.132 | -1.536 | -1.430 | -1.468 | -1.412 |
| Depreciation & amort. | -19 | -64 | -51 | -51 | -51 | -51 | -51 |
| EBIT | -131 | -1.854 | -2.183 | -1.587 | -1.481 | -1.519 | -1.463 |
| Net financials | 2.871 | -18.013 | 117.236 | -96.843 | 71.995 | 74.462 | 38.620 |
| Profit before tax | 2.741 | -19.866 | 115.054 | -98.430 | 70.514 | 72.943 | 37.157 |
| Tax | 732 | -248 | 21.082 | -21.735 | 15.269 | 15.675 | 7.919 |
| Net profit | 2.008 | -19.618 | 93.971 | -76.695 | 55.246 | 57.269 | 29.238 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 134.391 | 867.947 | 981.618 | 864.010 | 916.018 | 989.710 | 1.018.880 |
| Equity | 7.008 | 687.391 | 781.362 | 704.666 | 759.912 | 817.180 | 846.418 |
| Long-term debt | 125.505 | 180.102 | 174.633 | 158.904 | 155.631 | 156.435 | 153.964 |
| Short-term debt | 1.877 | 454 | 25.623 | 440 | 475 | 16.094 | 18.498 |
| Total debt | 127.382 | 180.557 | 200.256 | 159.344 | 156.106 | 172.529 | 172.462 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LD Management | Management | 2018 | — | — |
LB Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PHO HOLDING II ApS | Company | 25.0% | 25.0% | 2018 |
FKO HOLDING II ApS | Company | 25.0% | 25.0% | 2018 |
PHO HOLDING I ApS | Company | 25.0% | 25.0% | 2018 |
FKO HOLDING I ApS | Company | 25.0% | 25.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Lene Damgaard Oschätzchen | Management | 0 companies |
| Lene Balle Oschätzchen | Management | 0 companies |
| Marianne Frøslev Oschätzchen | Board of Directors | 0 companies |
| Vibeke Oschätzchen | Board of Directors | 0 companies |
| Flemming Kurt Oschätzchen | Chairman | 0 companies |