| Revenue | DKK 2,9M | -49% |
| EBITDA | DKK 1,1M | -70% |
| Net profit | DKK 842K | -71% |
| Total assets | DKK 9,5M | -16% |
| Equity | DKK 6,5M | -25% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.718 | 1.879 | 2.937 | 2.600 | 3.273 | 4.488 | 6.833 | 5.399 | 3.636 | 7.569 | 5.742 | 4.050 | 5.573 | 2.860 |
| Staff expenses | -1.681 | -1.552 | -1.701 | -1.747 | -1.805 | -1.846 | -1.868 | -2.122 | -1.354 | -1.708 | -1.757 | -1.680 | -1.741 | -1.719 |
| EBITDA | 1.037 | 328 | 1.236 | 853 | 1.469 | 2.642 | 4.965 | 3.236 | 2.282 | 5.860 | 3.986 | 2.072 | 3.832 | 1.141 |
| Depreciation & amort. | -98 | -83 | -59 | -59 | -59 | -57 | -70 | -70 | -70 | -70 | -70 | -60 | -28 | -0 |
| EBIT | 939 | 245 | 1.177 | 794 | 1.410 | 2.585 | 4.896 | 3.166 | 2.212 | 5.790 | 3.916 | 2.012 | 3.804 | 1.141 |
| Net financials | -225 | -199 | -156 | -121 | -133 | -120 | -119 | -201 | -73 | -93 | -110 | -100 | -95 | -60 |
| Profit before tax | 714 | 46 | 1.021 | 672 | 1.277 | 2.465 | 4.776 | 2.965 | 2.138 | 5.697 | 3.806 | 1.912 | 3.708 | 1.080 |
| Tax | 179 | 12 | 251 | 151 | 284 | 542 | 1.053 | 652 | 471 | 1.254 | 838 | 421 | 790 | 238 |
| Net profit | 535 | 34 | 770 | 522 | 993 | 1.923 | 3.723 | 2.313 | 1.668 | 4.443 | 2.968 | 1.491 | 2.919 | 842 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.279 | 5.457 | 6.196 | 6.305 | 7.520 | 10.281 | 14.452 | 11.862 | 10.135 | 13.674 | 11.093 | 10.352 | 11.323 | 9.515 |
| Equity | 2.381 | 2.116 | 2.886 | 3.208 | 4.001 | 5.724 | 8.848 | 7.461 | 6.829 | 9.672 | 8.240 | 7.231 | 8.650 | 6.492 |
| Long-term debt | 1.720 | 1.645 | 1.556 | 1.461 | 1.367 | 1.266 | 1.156 | 2.265 | 1.386 | 1.968 | 1.425 | 840 | 768 | 31 |
| Short-term debt | 2.143 | 1.649 | 1.680 | 1.558 | 2.024 | 3.164 | 3.753 | 1.984 | 1.759 | 1.864 | 1.248 | 2.083 | 1.896 | 2.982 |
| Total debt | 3.863 | 3.294 | 3.236 | 3.019 | 3.390 | 4.430 | 4.909 | 4.249 | 3.144 | 3.832 | 2.673 | 2.923 | 2.664 | 3.012 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LV Founder | Founder | 2001 | — | — |
JS Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JSE HOLDING ApS | Company | 50.0% | 50.0% | 2012 |
MIXPACK EMBALLERING ApS | Company | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Valentin Jensen | Founder | 0 companies |
| Jan Seeberg Larsen | Management | 0 companies |
| Jørgen Daugaard Pedersen | Chairman | 0 companies |
| Jette Larsen | Board of Directors | 0 companies |
| Palle Skytte Marcuslund | Chairman | 0 companies |