| Revenue | DKK -135K | -513% |
| EBITDA | DKK -135K | -513% |
| Net profit | DKK -98K | -305% |
| Total assets | DKK 789K | +16% |
| Equity | DKK 536K | -16% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -39 | 24 | — | — | 296 | 230 | 259 | 6 | -19 | 13 | -11 | 217 | 33 | -135 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -39 | 58 | 0 | 0 | 296 | 230 | 259 | 6 | -19 | 13 | -11 | 217 | 33 | -135 |
| Depreciation & amort. | 25 | -17 | -0 | -0 | -25 | -25 | -25 | -25 | -25 | -15 | -4 | -0 | -0 | -0 |
| EBIT | -64 | 41 | 0 | 0 | 271 | 205 | 234 | -19 | -43 | -2 | -15 | 217 | 33 | -135 |
| Net financials | -5 | -5 | 0 | 0 | -3 | 8 | 21 | 24 | 26 | 25 | 20 | 11 | 29 | 9 |
| Profit before tax | -69 | 47 | 0 | 0 | 268 | 213 | 255 | 5 | -18 | 23 | 5 | 228 | 61 | -126 |
| Tax | -17 | 12 | -0 | -0 | 63 | 47 | 56 | 1 | -4 | 5 | 1 | 50 | 14 | -28 |
| Net profit | -52 | 35 | 0 | 0 | 206 | 166 | 199 | 4 | -14 | 18 | 4 | 178 | 48 | -98 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 146 | 187 | 0 | 0 | 579 | 633 | 898 | 755 | 725 | 894 | 622 | 803 | 682 | 789 |
| Equity | 67 | 32 | 0 | 0 | 356 | 522 | 721 | 725 | 711 | 729 | 608 | 686 | 634 | 536 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 128 | -156 | 0 | 0 | 218 | 106 | 174 | 29 | 14 | 164 | 13 | 116 | 48 | 253 |
| Total debt | 128 | -156 | 0 | 0 | 218 | 106 | 174 | 29 | 14 | 164 | 13 | 116 | 48 | 253 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Founder | Founder | 2000 | — | — |
LV Management | Management | 2022 | — | — |
SB Audit | Audit | 2000 | — | — |
MB Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LVS HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Schroll Andersen | Founder | 0 companies |
| Lone Vilstrup Balle | Management | 0 companies |
| Steffen Buhl Dinesen | Audit | 0 companies |
| Michael Balle | Management | 0 companies |
| Per Rosenqvist Henriksen | Chairman | 0 companies |