| Revenue | DKK 1M | -30% |
| EBITDA | DKK 241K | +32% |
| Net profit | DKK 196K | +29% |
| Total assets | DKK 2,6M | +3% |
| Equity | DKK 2,5M | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 242 | 532 | 307 | 913 | 714 | 411 | 466 | 1.899 | 1.617 | 1.790 | 1.278 | 1.497 | 1.042 |
| Staff expenses | -13 | -493 | -514 | -630 | -604 | -629 | -602 | -614 | -643 | -1.184 | -1.227 | -1.314 | -800 |
| EBITDA | 229 | 40 | -206 | 282 | 110 | -218 | -135 | 1.286 | 974 | 606 | 51 | 183 | 241 |
| Depreciation & amort. | -20 | -21 | -7 | -14 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 209 | 18 | -214 | 269 | 110 | -218 | -135 | 1.286 | 974 | 606 | 51 | 183 | 241 |
| Net financials | 6 | 5 | 9 | -2 | -3 | -6 | -4 | -6 | -21 | -25 | -25 | 16 | 13 |
| Profit before tax | 215 | 23 | -205 | 267 | 108 | -224 | -140 | 1.280 | 953 | 581 | 26 | 199 | 255 |
| Tax | 54 | 8 | -43 | 74 | 28 | -45 | 8 | 252 | 218 | 133 | 11 | 47 | 59 |
| Net profit | 161 | 15 | -162 | 192 | 80 | -178 | -148 | 1.028 | 735 | 448 | 14 | 151 | 196 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.262 | 1.256 | 1.170 | 772 | 807 | 610 | 397 | 1.750 | 2.460 | 2.565 | 2.722 | 2.563 | 2.643 |
| Equity | 1.092 | 1.107 | 946 | 438 | 518 | 339 | 191 | 1.220 | 1.954 | 2.346 | 2.303 | 2.396 | 2.530 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 170 | 148 | 224 | 334 | 289 | 271 | 206 | 530 | 506 | 219 | 419 | 167 | 111 |
| Total debt | 170 | 148 | 224 | 334 | 289 | 271 | 206 | 530 | 506 | 219 | 419 | 167 | 111 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LV Management | Management | 2008 | — | — |
PV Audit | Audit | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Louise Valeur | Management | 0 companies |
| Poul Vogelius | Audit | 0 companies |
| Peter Jørgen Rønnow | Chairman | 0 companies |