| Revenue | DKK 93K | -84% |
| EBITDA | DKK -204K | -585% |
| Net profit | DKK -260K | -371% |
| Total assets | DKK 126K | -50% |
| Equity | DKK -1,9M | -16% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 925 | 376 | 799 | 798 | 156 | 45 | 107 | 591 | 80 | 367 | 298 | 569 | 570 | 93 |
| Staff expenses | -1.147 | -744 | -1.310 | -1.099 | -211 | -194 | -138 | -539 | -243 | -201 | -268 | -536 | -599 | -191 |
| EBITDA | -282 | -368 | -511 | -301 | -278 | -159 | -30 | 52 | -163 | 166 | 30 | 33 | -30 | -204 |
| Depreciation & amort. | 11 | -27 | -54 | -23 | -14 | -13 | -13 | -3 | -10 | -10 | -10 | -10 | -7 | -0 |
| EBIT | -293 | -395 | -565 | -324 | -292 | -172 | -43 | 49 | -173 | 156 | 20 | 23 | -37 | -204 |
| Net financials | -0 | -87 | -60 | -72 | -60 | -27 | -24 | -22 | -6 | -5 | -6 | -6 | -19 | -6 |
| Profit before tax | -293 | -482 | -625 | -396 | -352 | -199 | -68 | 27 | -180 | 152 | 14 | 17 | -55 | -210 |
| Tax | -64 | 843 | -0 | -0 | -32 | 21 | 6 | -1 | 2 | 4 | -50 | -0 | -0 | 50 |
| Net profit | -229 | -1.291 | -654 | -396 | -320 | -220 | -74 | 28 | -181 | 148 | 64 | 17 | -55 | -260 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.058 | 1.184 | 1.284 | 1.123 | 279 | 215 | 137 | 304 | 187 | 301 | 282 | 241 | 253 | 126 |
| Equity | 1.269 | -22 | -676 | -1.071 | -1.391 | -1.611 | -1.685 | -1.657 | -1.838 | -1.691 | -1.627 | -1.610 | -1.665 | -1.925 |
| Long-term debt | 0 | 0 | 0 | 1.689 | 1.547 | 1.716 | 1.688 | 1.660 | 1.694 | 1.687 | 1.675 | 1.669 | 1.727 | 1.900 |
| Short-term debt | 788 | 1.206 | 1.959 | 506 | 123 | 111 | 133 | 301 | 332 | 305 | 235 | 182 | 192 | 151 |
| Total debt | 788 | 1.206 | 1.959 | 2.195 | 1.670 | 1.827 | 1.822 | 1.961 | 2.026 | 1.991 | 1.909 | 1.851 | 1.918 | 2.051 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 1997 | — | — |
LJ Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
NJ Audit | Audit | 1997 | — | — |
AP Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LAYA HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Lars Jørn Gravesen | Chief Executive Officer | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Anders Peter Olsen | Management | 0 companies |