| Revenue | DKK -278K | -20% |
| EBITDA | DKK -595K | -238% |
| Net profit | DKK -827K | -1170% |
| Total assets | DKK 16,9M | -1% |
| Equity | DKK 4M | -17% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | -42 | — | 316 | 301 | 348 | 260 | 264 | -154 | -150 | -348 | -278 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -101 | -237 | -321 | -349 | -440 | -229 |
| EBITDA | 196 | 146 | -42 | 134 | 316 | 301 | 997 | 91 | 1.867 | 2.674 | -2.069 | 431 | -595 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -75 | -148 | -35 | -35 | -35 | -2 | -21 | -75 | -116 |
| EBIT | 196 | 146 | -42 | 134 | 241 | 152 | 962 | 56 | 1.832 | 2.671 | -2.090 | 356 | -711 |
| Net financials | 4 | 5 | -55 | -60 | -66 | -197 | -323 | -174 | -175 | -170 | -173 | -257 | -348 |
| Profit before tax | 199 | 151 | -97 | 74 | 175 | -45 | 639 | -118 | 1.657 | 2.501 | -2.263 | 99 | -1.060 |
| Tax | 49 | 38 | -40 | 17 | 39 | -10 | 141 | -26 | 365 | 551 | -498 | 22 | -232 |
| Net profit | 150 | 113 | -57 | 57 | 137 | -35 | 498 | -92 | 1.293 | 1.950 | -1.765 | 77 | -827 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.762 | 2.893 | 2.896 | 3.084 | 3.406 | 6.727 | 9.631 | 9.218 | 11.017 | 13.316 | 11.650 | 16.959 | 16.860 |
| Equity | 1.273 | 1.386 | 1.328 | 1.386 | 1.523 | 2.903 | 3.401 | 3.309 | 4.602 | 6.552 | 4.787 | 4.864 | 4.037 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.478 | 1.495 | 1.568 | 1.698 | 1.883 | 3.824 | 6.140 | 5.845 | 5.987 | 5.784 | 6.382 | 11.592 | 12.446 |
| Total debt | 1.478 | 1.495 | 1.568 | 1.698 | 1.883 | 3.824 | 6.140 | 5.845 | 5.987 | 5.784 | 6.382 | 11.592 | 12.446 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LV Management | Management | 1990 | — | — |
HS Audit | Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VALLESTRAND HOLDING ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Lasse Vallestrand | Management | 0 companies |
| Henrik Søeborg | Audit | 0 companies |