| Revenue | DKK -333K | -52% |
| EBITDA | DKK -1,9M | +8% |
| Net profit | DKK 5,5M | -78% |
| Total assets | DKK 253M | -4% |
| Equity | DKK 131,1M | +2% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 248.166 | 170.612 | 152.576 | 1.057 | 1.310 | 1.392 | 1.280 | 1.770 | 1.441 | 2.499 | 1.530 | -698 | -333 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -866 | -941 |
| EBITDA | 15.376 | 5.311 | 14.584 | -1.379 | -1.028 | -1.069 | -1.442 | -883 | -973 | -1.208 | -1.677 | -2.099 | -1.922 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 15.376 | 5.311 | 14.584 | -1.379 | -1.028 | -1.069 | -1.442 | -883 | -973 | -1.208 | -1.677 | -2.099 | -1.922 |
| Net financials | -8.198 | -3.334 | -10.909 | 13.892 | 3.816 | 3.992 | 15.866 | 14.075 | 9.970 | 13.569 | 30.205 | 25.980 | 5.916 |
| Profit before tax | 10.168 | 7.929 | 1.235 | 9.626 | 7.245 | 3.960 | 14.424 | 13.192 | 8.998 | 12.361 | 27.371 | 23.881 | 3.994 |
| Tax | 676 | -1.313 | 1.407 | -354 | -253 | -235 | -343 | -432 | -415 | -434 | -741 | -1.481 | -1.491 |
| Net profit | 9.492 | 9.242 | -172 | 9.980 | 7.498 | 4.195 | 14.767 | 13.624 | 9.413 | 12.795 | 28.112 | 25.362 | 5.485 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 420.176 | 319.226 | 335.381 | 328.378 | 305.061 | 310.451 | 340.637 | 166.040 | 172.073 | 177.512 | 235.625 | 262.747 | 252.975 |
| Equity | 106.497 | 97.446 | 97.929 | 108.684 | 115.278 | 110.343 | 116.178 | 99.882 | 103.480 | 112.501 | 137.424 | 127.879 | 131.071 |
| Long-term debt | 167.697 | 131.855 | 135.496 | 135.488 | 124.896 | 122.628 | 116.191 | 10.127 | 9.297 | 8.406 | 19.725 | 13.599 | 9.102 |
| Short-term debt | 124.744 | 78.607 | 89.599 | 71.123 | 52.355 | 66.142 | 94.177 | 56.031 | 59.297 | 56.605 | 78.476 | 121.269 | 112.802 |
| Total debt | 292.441 | 210.462 | 225.095 | 206.611 | 177.251 | 188.771 | 210.368 | 66.158 | 68.594 | 65.011 | 98.201 | 134.868 | 121.904 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BR Management | Management | 1981 | — | — |
PI | Audit | 1981 | — | — |
LP Audit | Audit | 1993 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1981 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1981 | — | — | |
| Board of Directors | 1981 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 0.0% | 2016 | |
| Individual | 33.3% | 0.0% | 2016 | |
LB1 Holding ApS | Company | 20.0% | 100.0% | 2020 |
PRECO INVEST ApS | Company | 10.0% | 0.0% | 2016 |
| Individual | 5.0% | 0.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Børge Renny Madsen | Management | 0 companies |
| PricewaterhouseCoopers I/S | Audit | 0 companies |
| Leon Pinholt | Audit | 0 companies |
| Jakob Sørensen | Board of Directors | 0 companies |
| Anna Else Rejsenhus | Board of Directors | 0 companies |
| Jørgen Rossen Nielsen | Board of Directors | 0 companies |
| Torben Oxbøll | Board of Directors | 0 companies |
| Niels de Fønss | Board of Directors | 0 companies |