| Revenue | DKK 862,2M | +0% |
| EBITDA | DKK 82,1M | +30% |
| Net profit | DKK 55,2M | +40% |
| Total assets | DKK 459,1M | +0% |
| Equity | DKK 150,4M | +12% |
| Employees | 84 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 569.322 | 735.459 | 774.389 | 858.353 | 862.201 |
| Staff expenses | -64.380 | -88.002 | -90.563 | -73.691 | -61.313 |
| EBITDA | 63.193 | 37.999 | 26.712 | 63.007 | 82.126 |
| Depreciation & amort. | -18.623 | -13.967 | -12.523 | -12.556 | -12.528 |
| EBIT | 44.570 | 24.032 | 14.189 | 50.451 | 69.598 |
| Net financials | -623 | -932 | 617 | 2.386 | 3.296 |
| Profit before tax | 43.947 | 23.100 | 14.806 | 52.837 | 72.894 |
| Tax | 11.334 | 6.397 | 5.232 | 13.411 | 17.727 |
| Net profit | 32.613 | 16.703 | 9.574 | 39.426 | 55.167 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 490.910 | 313.363 | 452.003 | 459.428 | 459.089 |
| Equity | 125.513 | 110.216 | 103.790 | 134.216 | 150.383 |
| Long-term debt | 5.962 | 4.639 | 3.649 | 2.647 | 0 |
| Short-term debt | 328.054 | 179.181 | 320.739 | 293.157 | 264.369 |
| Total debt | 328.054 | 179.181 | 320.739 | 293.157 | 264.369 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FA Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
PS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
CL Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LM|Pihl A/S | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Aarslew-Jensen | Chief Executive Officer | 0 companies |
| Per Semmling | Chief Executive Officer | 0 companies |
| Christian Lyck Qvist | Management | 0 companies |
| Torben Hansen | Board of Directors | 0 companies |
| Carsten Dines Pontoppidan Mindegaard | Chairman | 0 companies |
| Thomas Hejnfelt | Board of Directors | 0 companies |
| Hans Anker Nielsen | Chairman | 0 companies |
| Charlotte Dreyer-Gershof | Chairman | 0 companies |