| Revenue | DKK 3M | -9% |
| EBITDA | DKK 405K | -38% |
| Net profit | DKK 483K | -5% |
| Total assets | DKK 5,8M | -14% |
| Equity | DKK 4,3M | +2% |
| Employees | 4 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3.307 | — | — | 11.181 | 3.308 | 3.523 | 3.217 | 4.288 | 3.524 | 3.790 | 4.402 | 3.284 | 2.986 |
| Staff expenses | -2.849 | -0 | -0 | -2.335 | -2.361 | -2.364 | -2.525 | -2.646 | -2.426 | -2.435 | -2.433 | -2.629 | -2.581 |
| EBITDA | -348 | 0 | 0 | 801 | 947 | 1.159 | 692 | 1.643 | 1.098 | 1.255 | 1.969 | 654 | 405 |
| Depreciation & amort. | -55 | -0 | -0 | -86 | -59 | -31 | -34 | -43 | -33 | -12 | -1 | -1 | -0 |
| EBIT | -403 | 0 | 0 | 715 | 888 | 1.128 | 658 | 1.600 | 1.065 | 1.242 | 1.968 | 654 | 405 |
| Net financials | -107 | 0 | 0 | -49 | -13 | -7 | -14 | -9 | -10 | -16 | -12 | 4 | 223 |
| Profit before tax | -304 | 0 | 0 | 666 | 875 | 1.121 | 644 | 1.591 | 1.055 | 1.226 | 1.956 | 658 | 628 |
| Tax | 91 | -0 | -0 | 161 | 202 | 260 | 152 | 358 | 239 | 276 | 440 | 150 | 144 |
| Net profit | -316 | 0 | 0 | 505 | 672 | 861 | 492 | 1.232 | 816 | 951 | 1.516 | 508 | 483 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.842 | 0 | 0 | 3.914 | 3.956 | 5.177 | 3.958 | 5.564 | 5.271 | 5.267 | 5.957 | 6.701 | 5.772 |
| Equity | 56 | 0 | 0 | 1.663 | 1.935 | 2.396 | 2.088 | 2.820 | 2.086 | 3.037 | 3.988 | 4.229 | 4.312 |
| Long-term debt | -90 | 0 | 0 | 0 | 0 | 0 | 0 | 102 | 333 | 379 | 524 | 232 | 194 |
| Short-term debt | -2.696 | 0 | 0 | 2.244 | 2.014 | 2.781 | 1.870 | 2.642 | 2.853 | 1.851 | 1.444 | 2.240 | 1.244 |
| Total debt | -2.786 | 0 | 0 | 2.244 | 2.014 | 2.781 | 1.870 | 2.744 | 3.185 | 2.231 | 1.968 | 2.473 | 1.438 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Management | Management | 2013 | — | — |
PS Audit | Audit | 1982 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 1982 | — | — | |
| Chairman | 2019 | — | — | |
| Deputy Chairman | 2011 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CLIF ApS | Company | 100.0% | 100.0% | 2019 |
AMPH HOLDING ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Monberg | Management | 0 companies |
| Poul Sørensen | Audit | 0 companies |
| Christian Arrild Kubstrup | Board of Directors | 0 companies |
| Poul Erik Lorentzen | Board of Directors | 0 companies |
| Per Hjalholt | Chairman | 0 companies |
| Allan Schouw-Petersen | Chairman | 0 companies |
| Erik Boisen Bennike | Board of Directors | 0 companies |
| Niels Schiersing | Board of Directors | 0 companies |
| Kirsten Ebdrup Schiersing Mak | Board of Directors | 0 companies |
| Flemming Nøhr | Chairman | 0 companies |
| Henning Alex Hjalholt | Deputy Chairman | 0 companies |
| Kirsten Rolver | Board of Directors | 0 companies |
| Jane Monberg | Board of Directors | 0 companies |