| Revenue | DKK 5,6M | -23% |
| EBITDA | DKK 1,7M | -47% |
| Net profit | DKK -147K | -115% |
| Total assets | DKK 20,6M | -8% |
| Equity | DKK 9,8M | -1% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.571 | -2.290 | — | — | 1.620 | 1.832 | 3.101 | 3.814 | 4.832 | 4.436 | 5.154 | 7.889 | 7.346 | 5.621 |
| Staff expenses | -819 | -826 | -0 | -0 | -1.190 | -1.087 | -1.124 | -1.920 | -2.065 | -1.560 | -2.245 | -2.499 | -2.688 | -2.863 |
| EBITDA | 752 | -708 | 0 | 0 | 430 | 745 | 1.977 | 1.893 | 2.768 | 2.876 | 2.909 | 3.696 | 3.139 | 1.669 |
| Depreciation & amort. | 225 | -378 | -0 | -0 | -355 | -404 | -479 | -434 | -496 | -527 | -995 | -1.394 | -1.457 | -1.506 |
| EBIT | 527 | -1.086 | 0 | 0 | 76 | 341 | 1.498 | 1.459 | 2.271 | 2.350 | 1.914 | 2.302 | 1.682 | 164 |
| Net financials | -98 | -192 | 0 | 0 | -339 | -345 | -437 | -529 | -408 | -163 | -123 | -127 | -430 | -360 |
| Profit before tax | 429 | -959 | 0 | 0 | -263 | -5 | 1.062 | 930 | 1.863 | 2.186 | 1.792 | 2.175 | 1.252 | -196 |
| Tax | 108 | -240 | -0 | -0 | -80 | 4 | 234 | 218 | 417 | 482 | 379 | 463 | 262 | -50 |
| Net profit | 321 | -719 | 0 | 0 | -183 | -9 | 828 | 713 | 1.446 | 1.704 | 1.412 | 1.712 | 990 | -147 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.007 | 5.860 | 0 | 0 | 14.130 | 13.891 | 16.808 | 16.364 | 17.443 | 21.692 | 24.198 | 24.909 | 22.318 | 20.555 |
| Equity | 1.182 | 1.901 | 0 | 0 | 1.886 | 1.877 | 2.705 | 3.418 | 4.864 | 6.568 | 7.981 | 9.692 | 9.907 | 9.760 |
| Long-term debt | 0 | -521 | 0 | 0 | 9.952 | 10.089 | 9.893 | 9.657 | 9.089 | 11.087 | 12.313 | 11.459 | 9.318 | 8.663 |
| Short-term debt | 1.720 | -3.292 | 0 | 0 | 2.008 | 1.687 | 3.831 | 2.892 | 3.032 | 3.601 | 3.515 | 3.256 | 2.636 | 1.787 |
| Total debt | 1.720 | -3.812 | 0 | 0 | 11.960 | 11.776 | 13.724 | 12.548 | 12.121 | 14.688 | 15.828 | 14.716 | 11.953 | 10.450 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LV Founder | Founder | 2002 | — | — |
MB Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LVS HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Lone Vilstrup Balle | Founder | 0 companies |
| Michael Balle | Management | 0 companies |
| Kim Kirk Ladekjær | Board of Directors | 0 companies |