| Revenue | DKK 1,5M | -2% |
| EBITDA | DKK 255K | +7% |
| Net profit | DKK 170K | +12% |
| Total assets | DKK 1,1M | +45% |
| Equity | DKK 464K | +58% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 618 | 367 | 157 | 49 | 1.310 | 1.163 | 1.246 | 833 | 1.704 | 1.883 | 1.399 | 1.486 | 1.542 | 1.505 |
| Staff expenses | -614 | -218 | -372 | -127 | -896 | -1.071 | -1.034 | -899 | -1.724 | -1.347 | -1.154 | -1.306 | -1.305 | -1.250 |
| EBITDA | 4 | 149 | -215 | -78 | 414 | 91 | 213 | -66 | -20 | 537 | 245 | 180 | 237 | 255 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 4 | 149 | -215 | -78 | 414 | 91 | 213 | -66 | -20 | 537 | 245 | 180 | 237 | 255 |
| Net financials | -11 | 0 | 0 | -6 | -6 | 8 | -483 | 52 | -14 | -3 | -8 | -22 | -29 | -12 |
| Profit before tax | -8 | 149 | -214 | -84 | 408 | 100 | -270 | -14 | -34 | 533 | 238 | 158 | 208 | 243 |
| Tax | -0 | 11 | -0 | -0 | 48 | 42 | 65 | 47 | 3 | 125 | 65 | 46 | 57 | 73 |
| Net profit | -8 | 139 | -214 | -84 | 360 | 57 | -335 | -60 | -37 | 409 | 173 | 112 | 151 | 170 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 170 | 280 | 456 | 263 | 606 | 839 | 733 | 695 | 1.043 | 1.593 | 900 | 1.218 | 728 | 1.057 |
| Equity | -125 | 13 | -201 | -285 | 75 | 132 | -203 | -263 | -300 | 109 | 281 | 394 | 295 | 464 |
| Long-term debt | 0 | 11 | 0 | 0 | 48 | 42 | 249 | 237 | 0 | 127 | 65 | 46 | 0 | 0 |
| Short-term debt | 296 | 256 | 657 | 548 | 483 | 664 | 687 | 722 | 1.344 | 1.357 | 554 | 779 | 434 | 593 |
| Total debt | 296 | 267 | 657 | 548 | 531 | 707 | 936 | 958 | 1.344 | 1.485 | 619 | 825 | 434 | 593 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KV Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Valentin Sharing ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Valentin Lauritzen | Management | 0 companies |