| Revenue | DKK 36,2M | +3% |
| EBITDA | DKK 11,2M | -10% |
| Net profit | DKK 8,1M | -10% |
| Total assets | DKK 44,1M | +1% |
| Equity | DKK 27M | +4% |
| Employees | 47 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13.318 | 14.545 | 16.093 | — | 16.078 | 17.006 | 17.284 | 20.150 | 33.173 | 26.297 | 30.393 | 35.219 | 36.207 |
| Staff expenses | -10.452 | -12.315 | -12.316 | -13.762 | -13.101 | -13.467 | -14.805 | -16.436 | -16.544 | -20.068 | -22.433 | -22.724 | -24.906 |
| EBITDA | 2.867 | 2.230 | 3.777 | 1.991 | 2.974 | 3.540 | 2.479 | 3.714 | 16.629 | 6.229 | 7.959 | 12.495 | 11.185 |
| Depreciation & amort. | 598 | 928 | -740 | -717 | -733 | -794 | -661 | -639 | -606 | -753 | -765 | -661 | -690 |
| EBIT | 2.269 | 1.303 | 3.037 | 1.274 | 2.241 | 2.746 | 1.818 | 3.076 | 16.023 | 5.476 | 7.194 | 11.834 | 10.495 |
| Net financials | -434 | -375 | -289 | -350 | -368 | -366 | -352 | -356 | -524 | -67 | -116 | -222 | -135 |
| Profit before tax | 1.834 | 928 | 2.748 | 924 | 1.873 | 2.379 | 1.467 | 2.720 | 15.499 | 5.409 | 7.078 | 11.612 | 10.360 |
| Tax | 468 | 234 | 669 | 254 | 413 | 538 | 346 | 611 | 3.300 | 1.233 | 1.577 | 2.598 | 2.281 |
| Net profit | 1.367 | 693 | 2.079 | 670 | 1.460 | 1.841 | 1.121 | 2.109 | 12.199 | 4.176 | 5.501 | 9.014 | 8.079 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.611 | 24.946 | 26.956 | 28.410 | 27.920 | 29.139 | 28.783 | 31.397 | 32.553 | 34.188 | 36.030 | 43.570 | 44.090 |
| Equity | 8.115 | 8.890 | 10.332 | 10.084 | 10.526 | 11.493 | 11.707 | 12.925 | 17.198 | 19.374 | 21.875 | 25.889 | 26.968 |
| Long-term debt | 8.742 | 8.234 | 8.712 | 8.922 | 8.319 | 7.762 | 7.288 | 7.027 | 2.692 | 2.423 | 2.170 | 2.006 | 1.774 |
| Short-term debt | 7.620 | 7.706 | 7.778 | 9.231 | 8.878 | 9.645 | 9.511 | 11.231 | 12.287 | 11.972 | 11.489 | 14.991 | 14.645 |
| Total debt | 16.361 | 15.940 | 16.490 | 18.154 | 17.197 | 17.407 | 16.799 | 18.257 | 14.979 | 14.394 | 13.660 | 16.997 | 16.419 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2010 | — | — |
| Audit | 1979 | — | — | |
AL Management | Management | 1979 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1979 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1979 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ODENSE LÅSESERVICE HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Løvdal Jensen | Management | 0 companies |
| REVISIONSFIRMAET CARL ERIK RASMUSSEN A/S | Audit | 0 companies |
| Axel Larsen | Management | 0 companies |
| Birthe Løvdal Jensen | Board of Directors | 0 companies |
| Thomas Løvdal Mortensen | Board of Directors | 0 companies |
| Steffen Jensen | Board of Directors | 0 companies |