| Revenue | DKK -16K | +9% |
| EBITDA | DKK -16K | +32% |
| Net profit | DKK -12K | +32% |
| Total assets | DKK 81K | -13% |
| Equity | DKK 71K | -15% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.727 | 3.066 | 2.556 | 3.070 | 3.640 | 2.580 | 1.840 | 1.766 | 2.905 | 70 | -29 | -15 | -16 |
| Staff expenses | -1.827 | -1.521 | -1.415 | -1.441 | -1.549 | -1.579 | -1.628 | -1.436 | -1.419 | -21 | -0 | -9 | -0 |
| EBITDA | 1.900 | 1.544 | 1.141 | 1.628 | 2.092 | 1.001 | 212 | 329 | 9.987 | 49 | -30 | -23 | -16 |
| Depreciation & amort. | -217 | -199 | -194 | -0 | -0 | -0 | -0 | -0 | 4.250 | -0 | -0 | -0 | -0 |
| EBIT | 1.683 | 1.345 | 947 | 1.628 | 2.092 | 1.001 | 212 | 329 | 5.737 | 49 | -30 | -23 | -16 |
| Net financials | -107 | -65 | -15 | -30 | -23 | -25 | -18 | -5 | -7 | 27 | -1 | 0 | 0 |
| Profit before tax | 1.577 | 1.280 | 932 | 1.598 | 2.069 | 977 | 194 | 324 | 5.729 | 76 | -30 | -23 | -16 |
| Tax | 397 | 310 | 222 | 353 | 456 | 216 | 43 | 72 | 1.261 | 17 | -7 | -5 | -3 |
| Net profit | 1.179 | 970 | 710 | 1.245 | 1.613 | 761 | 151 | 252 | 4.469 | 59 | -24 | -18 | -12 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.360 | 5.364 | 5.347 | 5.788 | 5.775 | 4.769 | 3.878 | 3.081 | 8.146 | 5.089 | 162 | 94 | 81 |
| Equity | 3.959 | 4.254 | 4.264 | 4.759 | 4.672 | 3.261 | 2.151 | 2.252 | 6.469 | 5.059 | 101 | 83 | 71 |
| Long-term debt | -89 | -41 | 2 | 0 | 0 | 0 | 0 | 0 | 133 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.313 | 1.070 | 1.083 | 1.029 | 1.104 | 1.508 | 1.727 | 829 | 1.544 | 30 | 61 | 10 | 10 |
| Total debt | 2.313 | 1.070 | 1.083 | 1.029 | 1.104 | 1.508 | 1.727 | 829 | 1.677 | 30 | 61 | 10 | 10 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Founder | Founder | 2000 | — | — |
BL Management | Management | 2003 | — | — |
MV Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Chairman | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M.V.J. HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Lise Bjerning Terp | Founder | 0 companies |
| Bo Lykkely | Management | 0 companies |
| Michael Verman | Management | 0 companies |
| Dann Stockholm Kristensen | Board of Directors | 0 companies |
| Gunnar Andersen | Chairman | 0 companies |