| Revenue | DKK 9,5M | +102% |
| EBITDA | DKK 8,8M | +113% |
| Net profit | DKK 7M | +113% |
| Total assets | DKK 19,5M | +71% |
| Equity | DKK 10,6M | +88% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -747 | 1.030 | 1.399 | — | 857 | 828 | 726 | 1.365 | 788 | 1.077 | 1.398 | 3.911 | 4.692 | 9.488 |
| Staff expenses | -0 | -0 | -0 | -0 | -373 | -382 | -391 | -399 | -384 | -432 | -488 | -499 | -550 | -672 |
| EBITDA | 269 | -166 | 185 | 0 | 485 | 446 | 335 | 966 | 404 | 645 | 910 | 3.412 | 4.143 | 8.816 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 269 | -166 | 185 | 0 | 485 | 446 | 335 | 966 | 404 | 645 | 910 | 3.412 | 4.143 | 8.816 |
| Net financials | -24 | -119 | -138 | 0 | -189 | -134 | -180 | -176 | -25 | 16 | -52 | 6 | 42 | 104 |
| Profit before tax | 286 | -285 | 47 | 0 | 295 | 312 | 155 | 790 | 379 | 661 | 858 | 3.418 | 4.185 | 8.920 |
| Tax | 71 | -70 | 12 | -0 | 65 | 69 | 35 | 177 | 83 | 145 | 189 | 752 | 921 | 1.964 |
| Net profit | 215 | -215 | 35 | 0 | 230 | 243 | 120 | 613 | 295 | 515 | 669 | 2.666 | 3.265 | 6.956 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.232 | 4.179 | 4.743 | 0 | 6.249 | 4.829 | 5.535 | 4.929 | 5.318 | 5.672 | 6.971 | 8.206 | 11.414 | 19.550 |
| Equity | 783 | 568 | 603 | 0 | 856 | 1.099 | 969 | 957 | 627 | 1.143 | 1.206 | 3.873 | 5.612 | 10.569 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 35 | 181 | 983 | 1.045 | 1.089 | 1.652 | 921 | 1.964 |
| Short-term debt | -3.449 | 3.611 | 4.139 | 0 | 5.393 | 3.730 | 4.531 | 3.791 | 3.707 | 3.484 | 4.675 | 2.681 | 4.881 | 7.017 |
| Total debt | -3.449 | 3.611 | 4.139 | 0 | 5.393 | 3.730 | 4.566 | 3.972 | 4.691 | 4.530 | 5.764 | 4.333 | 5.802 | 8.981 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Founder | Founder | 1998 | — | — |
MK Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
LV Management | Management | 2022 | — | — |
| Audit | 1998 | — | — | |
LH Management | Management | 2000 | — | — |
BT Founder | Founder | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1998 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LVSS ApS | Company | 100.0% | 100.0% | 2025 |
TGR Holding ApS | Company | 20.0% | 20.0% | 2018 |
IEE HOLDING ApS | Company | 25.0% | 25.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Sørensen | Founder | 0 companies |
| Marcus Knud Skou Sørensen | Chief Executive Officer | 0 companies |
| Lucas Victor Skou Sørensen | Management | 0 companies |
| Revisionsfirmaet Arthur Andersen | Audit | 0 companies |
| Leon Henrik Göransson | Management | 0 companies |
| Bjarne Toft | Founder | 0 companies |
| Hans Jørgen Sørensen | Chairman | 0 companies |
| Jørgen Skjøt | Board of Directors | 0 companies |