| Revenue | DKK 6,3M | +6% |
| EBITDA | DKK 1,7M | +396% |
| Net profit | DKK 1,2M | +499% |
| Total assets | DKK 6M | +49% |
| Equity | DKK 2,9M | +58% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.449 | 5.872 | 6.145 | 6.750 | 4.759 | 7.793 | 5.905 | 5.976 | 6.319 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -6.480 | -5.556 | -5.471 | -4.507 |
| EBITDA | 1.420 | 367 | 181 | 689 | -220 | 1.268 | 322 | 335 | 1.663 |
| Depreciation & amort. | -249 | -235 | -65 | -62 | -162 | -108 | -118 | -61 | -67 |
| EBIT | 1.171 | 132 | 116 | 627 | -382 | 1.160 | 205 | 275 | 1.595 |
| Net financials | -10 | -68 | -101 | -89 | -33 | -67 | -13 | -8 | -14 |
| Profit before tax | 1.161 | 64 | 15 | 538 | -415 | 1.093 | 191 | 267 | 1.581 |
| Tax | 243 | 28 | 3 | 138 | 25 | 115 | 46 | 61 | 353 |
| Net profit | 918 | 36 | 12 | 400 | -440 | 978 | 145 | 205 | 1.228 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.958 | 4.940 | 5.067 | 4.018 | 3.956 | 4.326 | 4.080 | 4.020 | 5.991 |
| Equity | 1.795 | 930 | 942 | 1.343 | 503 | 1.480 | 1.625 | 1.831 | 2.891 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 172 | 0 |
| Short-term debt | 4.163 | 4.010 | 4.125 | 2.675 | 3.453 | 2.824 | 2.450 | 2.002 | 3.094 |
| Total debt | 4.163 | 4.010 | 4.125 | 2.675 | 3.453 | 2.824 | 2.450 | 2.175 | 3.094 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PR Audit | Audit | 2000 | — | — |
PA Management | Management | 1998 | — | — |
TS Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2000 | — | — | |
| Chairman | 2003 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1999 | |
LIVA HOLDING A/S | Company | 100.0% | 100.0% | 2017 |
BEBO A/S | Company | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Rexen Thomsen | Audit | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Thorsten Stephan Christiansen | Management | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Tim Bygsø Rudegaard | Board of Directors | 0 companies |
| Søren Stolt Askly | Board of Directors | 0 companies |
| Normann Møller Schou | Chairman | 0 companies |
| Esben Bigaard | Chairman | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Lars Bjerre | Board of Directors | 0 companies |
| Stein Nappen | Board of Directors | 0 companies |
| Sine Christiansen | Board of Directors | 0 companies |
| Mads Thrane | Board of Directors | 0 companies |