| Revenue | DKK -259K | -33% |
| EBITDA | DKK -261K | +32% |
| Net profit | DKK -209K | +47% |
| Total assets | DKK 5,4M | -10% |
| Equity | DKK 1,6M | -12% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.106 | 270 | 520 | 1.378 | 1.563 | 1.298 | 4.316 | 2.948 | 1.727 | 1.704 | 879 | -152 | 326 | -386 | -259 |
| Staff expenses | -43 | -3 | -85 | -204 | -1.024 | -1.011 | -1.095 | -1.367 | -646 | -478 | -239 | -1 | -0 | -1 | -2 |
| EBITDA | -5 | -1.079 | 120 | -1.579 | 239 | -16 | 56 | -265 | 49 | -4 | -888 | -153 | 326 | -386 | -261 |
| Depreciation & amort. | -23 | -21 | -12 | -12 | -12 | -12 | -12 | -78 | -78 | -78 | -78 | -78 | -97 | -20 | -20 |
| EBIT | -28 | -1.100 | 108 | -1.591 | 228 | -28 | 44 | -343 | -29 | -82 | -967 | -232 | 229 | -406 | -281 |
| Net financials | 155 | 544 | -1 | 10.573 | 40 | -380 | 4.218 | 613 | 87 | 669 | 481 | -275 | 4 | 6 | 11 |
| Profit before tax | 127 | -556 | 107 | 8.982 | 142 | -408 | 4.262 | 269 | 58 | 586 | -486 | -506 | 233 | -400 | -270 |
| Tax | 10 | -260 | 32 | -0 | 18 | -217 | -30 | 8 | 92 | -0 | -198 | 83 | 111 | -3 | -61 |
| Net profit | 117 | -296 | 75 | 8.982 | 124 | -191 | 4.292 | 261 | -34 | 586 | -288 | -589 | 122 | -397 | -209 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.044 | 13.562 | 14.516 | 25.149 | 23.831 | 21.378 | 25.565 | 26.337 | 27.112 | 27.150 | 13.766 | 12.709 | 6.344 | 5.957 | 5.351 |
| Equity | 11.109 | 11.547 | 11.922 | 20.904 | 21.028 | 20.837 | 22.129 | 23.007 | 22.973 | 23.559 | 13.271 | 12.682 | 2.187 | 1.790 | 1.581 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 528 | 3 | 3 | -299 | 0 | 0 | 0 |
| Short-term debt | 935 | 2.015 | 2.594 | 4.245 | 2.803 | 541 | 3.436 | 3.236 | 3.535 | 3.511 | 416 | 27 | 4.157 | 4.167 | 3.771 |
| Total debt | 935 | 2.015 | 2.594 | 4.245 | 2.803 | 541 | 3.436 | 3.236 | 4.063 | 3.514 | 419 | 27 | 4.157 | 4.167 | 3.771 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LV Founder | Founder | 2002 | — | — |
CB Unofficial title | Unofficial title | 2006 | — | — |
FL | Audit | 2017 | — | — |
BM Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANAFORM HOLDING ApS | Company | 100.0% | 100.0% | 2023 |
LARS VENDELBO HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Vendelbo Pedersen | Founder | 0 companies |
| Christian Bojsen-Møller | Unofficial title | 0 companies |
| Frank Lindquist Poulsen | Audit | 0 companies |
| Bent Munk Kristensen | Management | 0 companies |