| Revenue | DKK -548K | -15% |
| EBITDA | DKK -1,4M | +7% |
| Net profit | DKK 368K | -91% |
| Total assets | DKK 60,4M | -3% |
| Equity | DKK 60,2M | -3% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.242 | 10.570 | 9.822 | 9.878 | 10.222 | 10.392 | 10.421 | 20.487 | 10.601 | 396 | -526 | -539 | -644 | -548 |
| Staff expenses | -0 | -325 | -1.676 | -3.073 | -887 | -1.265 | -1.168 | -1.752 | -2.035 | -1.867 | -941 | -806 | -843 | -841 |
| EBITDA | 10.242 | 10.210 | 8.146 | 6.804 | 9.335 | 9.127 | 9.252 | 18.735 | 8.567 | -1.471 | -1.467 | -1.345 | -1.487 | -1.389 |
| Depreciation & amort. | -9.667 | -9.408 | -9.408 | -9.408 | -9.408 | -9.408 | -2.284 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 575 | 802 | -1.262 | -2.604 | -73 | -281 | 6.969 | 18.735 | 8.567 | -1.471 | -1.467 | -1.345 | -1.487 | -1.389 |
| Net financials | 1.775 | 634 | 140 | 827 | 1.717 | 3.173 | -840 | 4.473 | 1.329 | 9.793 | -7.780 | 2.823 | 5.877 | 1.757 |
| Profit before tax | 2.350 | 1.436 | -1.122 | -1.777 | 1.645 | 2.892 | 6.128 | 23.208 | 9.896 | 8.322 | -9.246 | 1.478 | 4.390 | 368 |
| Tax | 6.160 | 2.515 | -0 | -0 | -0 | -0 | 2.500 | -0 | -0 | -0 | -0 | -0 | 459 | -0 |
| Net profit | -3.810 | -1.079 | -1.122 | -1.777 | 1.645 | 2.892 | 3.628 | 23.208 | 9.896 | 8.322 | -9.246 | 1.478 | 3.931 | 368 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 120.564 | 75.615 | 59.104 | 56.851 | 55.367 | 53.415 | 49.583 | 58.328 | 68.887 | 70.782 | 60.794 | 59.618 | 62.032 | 60.407 |
| Equity | 119.761 | 58.682 | 57.560 | 55.283 | 53.928 | 51.820 | 47.948 | 56.156 | 66.052 | 69.874 | 60.628 | 58.906 | 61.837 | 60.204 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 803 | 16.933 | 1.544 | 1.568 | 1.439 | 1.595 | 1.635 | 2.172 | 2.835 | 908 | 166 | 712 | 195 | 203 |
| Total debt | 803 | 16.933 | 1.544 | 1.568 | 1.439 | 1.595 | 1.635 | 2.172 | 2.835 | 908 | 166 | 712 | 195 | 203 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FL Management | Management | 2013 | — | — |
VT Founder | Founder | 2004 | — | — |
PI | Audit | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 100.0% | 100.0% | 2014 | |
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Ladefoged Jensen | Management | 0 companies |
| Vitta Theresa Lysgaard | Founder | 0 companies |
| PricewaterhouseCoopers I/S | Audit | 0 companies |
| Anette Lysgaard | Board of Directors | 0 companies |
| Peter Schaumburg-Müller | Chairman | 0 companies |
| Per Frithiof Ekmann | Board of Directors | 0 companies |
| Svend Erik Nielsen | Board of Directors | 0 companies |
| Anders Bjørn Fenger Munthe | Board of Directors | 0 companies |
| Søren Peder Lysgaard | Board of Directors | 0 companies |
| Jan Godballe Børjesson | Chairman | 0 companies |
| Sven Mogensen | Board of Directors | 0 companies |