| Revenue | DKK 5,4M | -12% |
| EBITDA | DKK 165K | +132% |
| Net profit | DKK 436K | +170% |
| Total assets | DKK 3,6M | -29% |
| Equity | DKK 951K | +87% |
| Employees | 13 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | 1.936 | 2.233 | 2.704 | 3.337 | 2.397 | 4.162 | 4.478 | 4.597 | 3.976 | 4.105 | 4.462 | 6.120 | 5.385 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.270 | -1.202 | -1.430 | -1.903 | -2.767 | -3.676 | -4.399 | -4.327 | -4.414 | -5.385 | -6.854 | -6.629 | -5.220 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -6 | 445 | 347 | 333 | -370 | 487 | 79 | 270 | -438 | -1.280 | -2.392 | -510 | 165 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -127 | -157 | -244 | -313 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -6 | 445 | 347 | 333 | -370 | 487 | 79 | 270 | -438 | -1.408 | -2.549 | -754 | -147 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 716 | 889 | 856 | 1.295 | 1.707 | -2.564 | 1.695 | 2.030 | 834 | 922 | 455 | -55 | 546 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 710 | 1.334 | 1.203 | 1.628 | 1.337 | -2.078 | 1.774 | 2.300 | 396 | -485 | -2.094 | -809 | 398 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -7 | 96 | 79 | 83 | -75 | 59 | -40 | 55 | -150 | -292 | -563 | -186 | -37 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 718 | 1.238 | 1.124 | 1.544 | 1.412 | -2.137 | 1.814 | 2.245 | 546 | -194 | -1.531 | -623 | 436 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.571 | 4.388 | 3.216 | 3.367 | 3.878 | 6.437 | 5.944 | 4.312 | 6.944 | 5.758 | 4.188 | 5.012 | 3.552 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 1.623 | 2.092 | 1.364 | 1.976 | 1.843 | -1.741 | 72 | 2.316 | 2.862 | 2.668 | 1.132 | 509 | 951 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 304 | 304 | 304 | 232 | 239 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 948 | 2.296 | 1.852 | 1.391 | 2.035 | 8.178 | 5.872 | 1.996 | 3.779 | 2.663 | 2.637 | 4.176 | 2.316 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 948 | 2.296 | 1.852 | 1.391 | 2.035 | 8.178 | 5.872 | 1.996 | 4.082 | 2.967 | 2.941 | 4.409 | 2.555 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WS Management | Management | 1978 | — | — |
MB Management | Management | 2013 | — | — |
JL Management | Management | 2022 | — | — |
HP Management | Management | 1978 | — | — |
LD Management | Management | 2020 | — | — |
RH Management | Management | 1978 | — | — |
LH Management | Management | 1978 | — | — |
PT Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
KO Management | Management | 1978 | — | — |
KL Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Intravat Holding ApS | Company | 100.0% | 100.0% | 2025 |
LEMAN HOLDING A/S | Company | 33.3% | 33.3% | 1978 |
| Person | Role here | Other companies |
|---|---|---|
| Walter Schlaikjer Petersen | Management | 0 companies |
| Morten Bo Abildløkke Rasmussen | Management | 0 companies |
| Jane Lintrup | Management | 0 companies |
| Hardy Petersen | Management | 0 companies |
| Linda-Sophia Danielsen | Management | 0 companies |
| Ran Hans Espensen | Management | 0 companies |
| Lennart Holbøll | Management | 0 companies |
| Peter Thorslund Hansen | Chief Executive Officer | 0 companies |
| Kurt Oswald Nielsen | Management | 0 companies |
| Kim Lindberg Christensen | Management | 0 companies |
| Jesper Renner Autzen | Chairman | 0 companies |
| Bo Lindberg Andersen | Chairman | 0 companies |
| Ole Michael Ringheim | Chairman | 0 companies |
| Thomas Krøyer | Chairman | 0 companies |
| Christian Møller Laursen | Board of Directors | 0 companies |