| Revenue | DKK 11,9M | -13% |
| EBITDA | DKK 1,1M | -60% |
| Net profit | DKK 748K | -66% |
| Total assets | DKK 33,5M | +1% |
| Equity | DKK 26,4M | +3% |
| Employees | 15 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 12.926 | 12.693 | 12.769 | 13.653 | 11.878 |
| Staff expenses | -11.360 | -11.733 | -11.058 | -11.023 | -10.826 |
| EBITDA | 1.566 | 960 | 1.711 | 2.630 | 1.052 |
| Depreciation & amort. | -352 | -378 | -169 | -71 | -0 |
| EBIT | 1.214 | 583 | 1.542 | 2.559 | 1.052 |
| Net financials | 1.480 | -1.126 | 1.108 | 284 | -39 |
| Profit before tax | 2.695 | -543 | 2.650 | 2.843 | 1.013 |
| Tax | 318 | 58 | 417 | 613 | 265 |
| Net profit | 2.376 | -601 | 2.233 | 2.230 | 748 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 34.811 | 31.762 | 33.861 | 33.119 | 33.468 |
| Equity | 21.780 | 21.179 | 23.411 | 25.641 | 26.389 |
| Long-term debt | 2.008 | 1.881 | 1.751 | 0 | 0 |
| Short-term debt | 11.023 | 8.703 | 8.699 | 7.478 | 7.079 |
| Total debt | 13.032 | 10.583 | 10.450 | 7.478 | 7.079 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
LW Chief Executive Officer | Chief Executive Officer | 2023 |
| Former (6) | ||
TB Management | Management | 2005 – 2023 |
LS Management | Management | 1994 – 2005 |
TS Chief Executive Officer | Chief Executive Officer | 2023 – 2023 |
OW Management | Management | 1982 – 1994 |
KP Management | Management | 1982 – 1990 |
JA Audit | Audit | 2010 – 2011 |
| Name | Role | Member since |
|---|---|---|
| Current (8) | ||
| Board of Directors | 2007 | |
| Board of Directors | 2025 | |
| Board of Directors | 2023 | |
| Chairman | 2023 | |
| Board of Directors | 2024 | |
| Deputy Chairman | 2023 | |
| Board of Directors | 2023 | |
| Board of Directors | 2020 | |
| Former (32) | ||
| Board of Directors | 2011 – 2025 | |
| Board of Directors | 2001 – 2004 | |
| Board of Directors | 2011 – 2020 | |
| Chairman | 2003 – 2007 | |
| Board of Directors | 1982 – 1994 | |
| Board of Directors | 2004 – 2011 | |
| Board of Directors | 1982 – 1996 | |
| Board of Directors | 2010 – 2011 | |
| Board of Directors | 1997 – 2004 | |
| Board of Directors | 1996 – 2001 | |
| Board of Directors | 1982 – 1994 | |
| Board of Directors | 1982 – 2002 | |
| Board of Directors | 1982 – 1996 | |
| Board of Directors | 2003 – 2011 | |
| Board of Directors | 2020 – 2022 | |
| Board of Directors | 1994 – 1997 | |
| Board of Directors | 1996 – 2001 | |
| Board of Directors | 2009 – 2013 | |
| Board of Directors | 2002 – 2009 | |
| Chairman | 1982 – 1990 | |
| Board of Directors | 1982 – 2001 | |
| Chairman | 1982 – 1996 | |
| Board of Directors | 1982 – 1997 | |
| Board of Directors | 2022 – 2023 | |
| Board of Directors | 2004 – 2007 | |
| Deputy Chairman | 2007 – 2023 | |
| Board of Directors | 2002 – 2010 | |
| Board of Directors | 2014 – 2020 | |
| Board of Directors | 2011 – 2014 | |
| Board of Directors | 1996 – 2002 | |
| Board of Directors | 2023 – 2024 | |
| Board of Directors | 2013 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Torsten Buhl | Management | 0 companies |
| Lars Stahlberg Bode | Management | 0 companies |
| Leif Wilson Laustsen | Chief Executive Officer | 0 companies |
| Torben Stylsvig Pedersen | Chief Executive Officer | 0 companies |
| Ole Wind | Management | 0 companies |
| Knud Pors Jepsen | Management | 0 companies |
| Jan Allan Nielsen | Audit | 0 companies |
| Ole Toft Thøgersen | Board of Directors | 0 companies |
| Lars Ville Jensen | Board of Directors | 0 companies |
| Flemming Christensen | Board of Directors | 0 companies |
| Tom Munkholm | Board of Directors | 0 companies |
| Lars Routhaues Stjernholm | Chairman | 0 companies |
| Leif Broe | Board of Directors | 0 companies |
| Niels Juul Knudsen | Board of Directors | 0 companies |
| Leo Engelberg | Board of Directors | 0 companies |
| Ole Kirkegård Erlandsen | Board of Directors | 0 companies |
| Peter Aalbæk | Board of Directors | 0 companies |
| Hendrik Karl Henning Olsen | Board of Directors | 0 companies |
| Kaj Herman Møller Lassen | Board of Directors | 0 companies |
| Jan Bacher Wybrandt | Board of Directors | 0 companies |
| Jens Kruse Munch | Board of Directors | 0 companies |
| Ejner Nørskov | Board of Directors | 0 companies |
| Britt Rasmussen | Board of Directors | 0 companies |
| René Sigaard Madsen | Board of Directors | 0 companies |
| Kaj Holger Nielsen | Board of Directors | 0 companies |
| Jørn Levin | Board of Directors | 0 companies |
| Kennet Hansen | Board of Directors | 0 companies |
| Torben Hvalsø Nedergaard | Board of Directors | 0 companies |
| Peter Christian Bertelsen | Board of Directors | 0 companies |
| Iver Pugflod Iversen | Chairman | 0 companies |
| Mogens Koppel-Hansen | Board of Directors | 0 companies |
| Jens Engstrøm | Chairman | 0 companies |
| Leif Tranholm | Chairman | 0 companies |
| Jens Carlsen | Board of Directors | 0 companies |
| Bjarke Jensen | Board of Directors | 0 companies |
| Claus Jensen | Board of Directors | 0 companies |
| Flemming Jensen | Board of Directors | 0 companies |
| Karsten Fruerskov Andersen | Deputy Chairman | 0 companies |
| Stig Evald Greisgaard Larsen | Board of Directors | 0 companies |
| Michael Gertz | Board of Directors | 0 companies |
| Kurt Møller | Board of Directors | 0 companies |
| Viggo Thejlgaard Hansen | Deputy Chairman | 0 companies |
| Allan Smærup | Board of Directors | 0 companies |
| Ole Bagger-Nielsen | Board of Directors | 0 companies |
| Bitten Nyrup Pedersen | Board of Directors | 0 companies |
| Peter Høgh | Board of Directors | 0 companies |
| Ronni Cederkof Black Nielsen | Board of Directors | 0 companies |