| Revenue | DKK 19,8M | -6% |
| EBITDA | DKK 3,8M | -16% |
| Net profit | DKK 638K | -47% |
| Total assets | DKK 59,5M | +8% |
| Equity | DKK 9,5M | +7% |
| Employees | 30 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 20.077 | 20.531 | 22.532 | 21.137 | 19.794 |
| Staff expenses | -15.922 | -16.889 | -16.957 | -16.586 | -15.997 |
| EBITDA | 4.154 | 3.642 | 5.575 | 4.516 | 3.797 |
| Depreciation & amort. | -1.348 | -1.146 | -916 | -1.478 | -935 |
| EBIT | 2.806 | 2.496 | 4.659 | 3.039 | 2.861 |
| Net financials | -2.001 | -1.865 | -1.777 | -2.208 | -1.977 |
| Profit before tax | 805 | 632 | 2.882 | 831 | 884 |
| Tax | 186 | 139 | 380 | -370 | 246 |
| Net profit | 619 | 493 | 2.502 | 1.201 | 638 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 63.582 | 53.807 | 53.716 | 54.941 | 59.516 |
| Equity | 4.623 | 5.115 | 7.617 | 8.818 | 9.456 |
| Long-term debt | 4.254 | 3.093 | 1.855 | 5.233 | 5.786 |
| Short-term debt | 54.705 | 45.598 | 44.244 | 40.890 | 44.275 |
| Total debt | 58.959 | 48.692 | 46.099 | 46.123 | 50.060 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PL Management | Management | 2012 |
| Former (4) | ||
AP | Audit | 1976 – 1998 |
SB Management | Management | 1976 – 1993 |
IL Management | Management | 1976 – 1995 |
NK Management | Management | 1976 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2002 | |
| Board of Directors | 1998 | |
| Chairman | 2015 | |
| Former (3) | ||
| Board of Directors | 1998 – 2014 | |
| Board of Directors | 1998 – 1998 | |
| Chairman | 2014 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2024 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2008 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Arne Povlsen Kristensen | Audit | 0 companies |
| Svend Bæk Larsen | Management | 0 companies |
| Per Larsen | Management | 0 companies |
| Ingemand Larsen | Management | 0 companies |
| Niels Kristian Larsen | Management | 0 companies |
| Karin Blaabjerg Larsen | Board of Directors | 0 companies |
| Flemming Pinnerup | Board of Directors | 0 companies |
| Lars Kristian Larsen | Board of Directors | 0 companies |
| Anne-Lise Haarhøj Larsen | Board of Directors | 0 companies |
| Stig Michael Nilsson | Chairman | 0 companies |
| Lasse Buhl Jørgensen | Chairman | 0 companies |