| Revenue | DKK 280K | -48% |
| EBITDA | DKK -358K | -375% |
| Net profit | DKK -309K | -377% |
| Total assets | DKK 1,4M | -19% |
| Equity | DKK 1,3M | -20% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 182 | 856 | 973 | 537 | 280 |
| Staff expenses | -155 | -82 | -684 | -408 | -638 |
| EBITDA | 27 | 775 | 288 | 130 | -358 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 27 | 775 | 288 | 130 | -358 |
| Net financials | -0 | -1 | 82 | 21 | 48 |
| Profit before tax | 27 | 773 | 370 | 150 | -309 |
| Tax | 8 | 171 | 84 | 39 | -0 |
| Net profit | 19 | 602 | 287 | 112 | -309 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.664 | 2.427 | 2.779 | 1.764 | 1.423 |
| Equity | 1.571 | 2.173 | 2.460 | 1.571 | 1.262 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 93 | 254 | 319 | 193 | 161 |
| Total debt | 93 | 254 | 319 | 193 | 161 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
LV Management | Management | 2004 |
| Former (3) | ||
PB Management | Management | 1997 – 1997 |
MJ Management | Management | 1997 – 2004 |
HA Audit | Audit | 1997 – 1997 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2019 | |
| Board of Directors | 2008 | |
| Former (4) | ||
| Chairman | 1997 – 1997 | |
| Chairman | 1997 – 2019 | |
| Board of Directors | 2019 – 2019 | |
| Board of Directors | 1997 – 1997 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Michael Jørgensen | Management | 0 companies |
| Leo Villadsen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Mogens Gaardboe Bertelsen | Chairman | 0 companies |
| Henrik Bjørn Oehlenschlæger | Chairman | 0 companies |
| John Villadsen | Board of Directors | 0 companies |
| Katrine Fjelstrup Guldbrandsen | Board of Directors | 0 companies |
| Lone Mai Henriksen | Board of Directors | 0 companies |
| Bent Villadsen | Board of Directors | 0 companies |