| Revenue | DKK 25M | +44% |
| EBITDA | DKK 8,3M | +58% |
| Net profit | DKK 5,8M | +113% |
| Total assets | DKK 61,6M | +35% |
| Equity | DKK 23,9M | +28% |
| Employees | 57 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.814 | 7.314 | 7.966 | 6.609 | 7.313 | 8.340 | 7.512 | 7.246 | 15.300 | 16.051 | 12.239 | 16.872 | 17.439 | 25.042 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.151 | 1.277 | -75 | -1.223 | 914 | 1.282 | -202 | -5.000 | 3.818 | 3.072 | 1.313 | 7.108 | 5.251 | 8.282 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.663 | -0 | -0 |
| EBIT | 3.151 | 1.277 | -75 | -1.223 | 914 | 1.282 | -202 | -5.000 | 3.818 | 3.072 | 1.313 | 5.446 | 5.251 | 8.282 |
| Net financials | -1.078 | -384 | -435 | -590 | -700 | -1.003 | -858 | -580 | -626 | -631 | -764 | -809 | -394 | -872 |
| Profit before tax | 2.073 | 893 | -335 | -1.021 | 214 | 279 | -1.060 | -5.580 | 3.192 | 2.441 | 549 | 4.636 | 3.657 | 7.410 |
| Tax | 463 | 208 | 87 | 396 | 54 | 52 | -225 | -1.216 | 581 | 520 | 132 | 1.035 | 949 | 1.645 |
| Net profit | 1.611 | 685 | -423 | -1.417 | 160 | 226 | -835 | -4.364 | 2.611 | 1.921 | 417 | 3.601 | 2.708 | 5.765 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 55.095 | 50.485 | 45.169 | 47.289 | 42.874 | 47.717 | 44.455 | 48.871 | 47.842 | 45.154 | 42.651 | 42.858 | 45.657 | 61.620 |
| Equity | 20.342 | 20.263 | 18.516 | 17.177 | 17.327 | 17.541 | 16.707 | 18.142 | 9.514 | 11.615 | 12.555 | 16.048 | 18.709 | 23.862 |
| Long-term debt | 10.156 | 9.808 | 9.461 | 9.094 | 8.734 | 13.201 | 12.224 | 16.346 | 17.206 | 12.462 | 11.768 | 11.187 | 14.236 | 15.685 |
| Short-term debt | 24.355 | 20.121 | 16.967 | 20.907 | 16.537 | 16.588 | 15.295 | 14.384 | 21.122 | 21.077 | 18.329 | 15.623 | 12.712 | 21.839 |
| Total debt | 34.511 | 29.929 | 26.428 | 30.001 | 25.271 | 29.789 | 27.519 | 30.729 | 38.328 | 33.539 | 30.097 | 26.811 | 26.948 | 37.523 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JE Management | Management | 1978 | — | — |
LP Audit | Audit | 2009 | — | — |
| Audit | 1978 | — | — | |
LP Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
LF Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
KR Management | Management | 1978 | — | — |
EØ Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
KB Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
PR Management | Management | 1978 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2002 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 1978 | — | — | |
| Chairman | 1978 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1978 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
VARODD DANMARK HOLDING A/S | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Egon Vestergaard Bay | Management | 0 companies |
| Leo Pedersen | Audit | 0 companies |
| Revisionsfirmaet Langkilde Larsen, Århus | Audit | 0 companies |
| Lars Philip Knudsen | Chief Executive Officer | 0 companies |
| Liv-Janne Fiksdal Hansen | Chief Executive Officer | 0 companies |
| Kell Rasmussen | Management | 0 companies |
| Erik Østerdahl | Chief Executive Officer | 0 companies |
| Klaus Brock | Chief Executive Officer | 0 companies |
| Per Rasmussen | Management | 0 companies |
| Tor Arve Monan | Chairman | 0 companies |
| Reidar Øvland | Board of Directors | 0 companies |
| Martin Pedersen | Board of Directors | 0 companies |
| Tor Sommerseth | Board of Directors | 0 companies |
| Henning Ditlev Rasmussen | Board of Directors | 0 companies |
| Hans Nørgaard Hansen | Board of Directors | 0 companies |
| Erik Feilberg Hørlyck | Board of Directors | 0 companies |
| Finn Arstad | Board of Directors | 0 companies |
| Hans Georg Høgevoll-Garstad | Board of Directors | 0 companies |
| Kjell Håland | Board of Directors | 0 companies |
| Tormod Nyberg | Board of Directors | 0 companies |
| Peter Berntsen | Board of Directors | 0 companies |
| Carsten Henriksen | Chairman | 0 companies |
| Georg Fritzman | Board of Directors | 0 companies |
| Tina Rasmussen | Board of Directors | 0 companies |