| Revenue | DKK 11,9M | +7% |
| EBITDA | DKK 3M | -5% |
| Net profit | DKK 1,3M | -18% |
| Total assets | DKK 21,9M | +54% |
| Equity | DKK 9,3M | +4% |
| Employees | 21 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.534 | 8.073 | 8.209 | 10.713 | 12.486 | 12.148 | 11.760 | 11.771 | 13.348 | 14.068 | 13.964 | 11.139 | 11.872 |
| Staff expenses | -6.032 | -5.654 | -5.469 | -6.266 | -6.741 | -6.807 | -7.455 | -8.304 | -9.355 | -9.602 | -9.419 | -7.964 | -8.859 |
| EBITDA | 2.503 | 2.419 | 2.740 | 4.447 | 5.745 | 5.341 | 4.305 | 3.466 | 3.926 | 4.466 | 4.545 | 3.174 | 3.013 |
| Depreciation & amort. | 868 | 489 | 454 | 664 | 704 | -793 | -876 | -915 | -1.051 | -1.122 | -979 | -984 | -1.028 |
| EBIT | 1.634 | 1.930 | 2.286 | 3.783 | 5.041 | 4.549 | 3.429 | 2.552 | 2.876 | 3.344 | 3.566 | 2.190 | 1.985 |
| Net financials | -225 | -138 | -180 | -122 | -41 | -56 | -115 | -60 | -40 | -35 | -30 | -131 | -301 |
| Profit before tax | 1.410 | 1.793 | 2.106 | 3.661 | 5.000 | 4.493 | 3.314 | 2.491 | 2.835 | 3.309 | 3.536 | 2.059 | 1.684 |
| Tax | 355 | 443 | 502 | 844 | 1.102 | 990 | 731 | 549 | 625 | 724 | 772 | 448 | 368 |
| Net profit | 1.055 | 1.349 | 1.604 | 2.817 | 3.898 | 3.503 | 2.583 | 1.942 | 2.210 | 2.586 | 2.764 | 1.611 | 1.316 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.824 | 8.574 | 11.064 | 10.926 | 16.542 | 16.473 | 16.938 | 15.154 | 17.417 | 16.039 | 15.713 | 14.183 | 21.903 |
| Equity | 932 | 2.281 | 3.135 | 4.452 | 8.350 | 9.353 | 9.436 | 8.795 | 9.005 | 9.890 | 10.070 | 8.981 | 9.297 |
| Long-term debt | 3.205 | 2.377 | 2.729 | 1.172 | 4.010 | 3.581 | 3.135 | 2.810 | 3.061 | 2.233 | 2.156 | 1.998 | 6.652 |
| Short-term debt | 4.518 | 3.661 | 4.873 | 4.996 | 3.833 | 3.119 | 3.914 | 3.083 | 4.902 | 3.422 | 2.902 | 2.692 | 5.265 |
| Total debt | 7.724 | 6.038 | 7.603 | 6.168 | 7.843 | 6.700 | 7.049 | 5.893 | 7.963 | 5.655 | 5.058 | 4.690 | 11.917 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RB Management | Management | 2010 | — | — |
CO Management | Management | 1982 | — | — |
AL Management | Management | 2007 | — | — |
TP Audit | Audit | 1982 | — | — |
FP Management | Management | 2010 | — | — |
PL Management | Management | 2012 | — | — |
KJ Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1982 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1995 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JAN LUNDE HOLDING ApS | Company | 90.0% | 90.0% | 2020 |
KJ Holding 2022 ApS | Company | 10.0% | 10.0% | 2022 |
C. A. HOLDING VRÅ ApS | Company | 20.0% | 20.0% | 2012 |
FRANK P HOLDING ApS | Company | 20.0% | 20.0% | 2012 |
KIMBO HOLDING ApS | Company | 20.0% | 20.0% | 2012 |
LB HOLDING 2012 ApS | Company | 10.0% | 10.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Regnar Burholt Pedersen | Management | 0 companies |
| Carl Ole Andreasen | Management | 0 companies |
| Arne Lindhardt Andersen | Management | 0 companies |
| Tom Petersen | Audit | 0 companies |
| Frank Petersen | Management | 0 companies |
| Poul Leo Brander | Management | 0 companies |
| Kim Jørgensen | Management | 0 companies |
| Palle Olesen | Board of Directors | 0 companies |
| Jan Fjeldgaard Lunde | Chairman | 0 companies |
| Preben Lie | Board of Directors | 0 companies |
| Niels Jørgen Larsen | Board of Directors | 0 companies |