| Revenue | DKK 30,2M | -27% |
| EBITDA | DKK 23,1M | -33% |
| Net profit | DKK 258K | -97% |
| Total assets | DKK 430,6M | -3% |
| Equity | DKK 214,9M | +0% |
| Employees | 11 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 52.536 | 26.354 | 20.047 | 41.286 | 30.241 |
| Staff expenses | -10.528 | -5.787 | -5.365 | -7.000 | -7.173 |
| EBITDA | 41.039 | 20.195 | 14.659 | 34.286 | 23.067 |
| Depreciation & amort. | -19.425 | -16.133 | -16.144 | -16.163 | -15.932 |
| EBIT | 21.613 | 4.062 | -1.485 | 18.123 | 7.136 |
| Net financials | -5.555 | -3.850 | -4.781 | -8.525 | -7.098 |
| Profit before tax | 16.059 | 212 | -6.266 | 9.598 | 38 |
| Tax | 2.996 | 50 | -1.364 | 2.117 | -220 |
| Net profit | 13.063 | 162 | -4.902 | 7.481 | 258 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 487.514 | 485.059 | 463.864 | 446.160 | 430.598 |
| Equity | 211.908 | 212.070 | 207.168 | 214.649 | 214.907 |
| Long-term debt | 172.329 | 156.000 | 148.000 | 103.000 | 95.000 |
| Short-term debt | 36.536 | 50.197 | 43.269 | 60.546 | 52.846 |
| Total debt | 208.865 | 206.197 | 191.269 | 163.546 | 147.846 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BR Management | Management | 2019 | — | — |
AF Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cattleya Holding M2 ApS | Company | 33.3% | 33.3% | 2025 |
SAUER RASMUSSEN HOLDING ApS | Company | 20.0% | 20.0% | 2019 |
JONAS RASMUSSEN HOLDING ApS | Company | 20.0% | 20.0% | 2019 |
Cattleya Holding M1 ApS | Company | 33.3% | 33.3% | 2025 |
Cattleya Holding M3 ApS | Company | 33.3% | 33.3% | 2025 |
LINGBANK HOLDING ApS | Company | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Benny Rasmussen | Management | 0 companies |
| Asger Flemming Pedersen | Management | 0 companies |
| Maria Bogetoft Drost | Board of Directors | 0 companies |
| Michael Pedersen | Board of Directors | 0 companies |
| Jonas Sauer Rasmussen | Board of Directors | 0 companies |
| Lone Pedersen | Chairman | 0 companies |
| Jens Schneider Rasmussen | Chairman | 0 companies |
| Morten Opstrup Pedersen | Board of Directors | 0 companies |