| Revenue | DKK 1,8M | +91% |
| EBITDA | DKK 844K | +356% |
| Net profit | DKK 715K | +327% |
| Total assets | DKK 3,2M | +38% |
| Equity | DKK 2,7M | +35% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.888 | 2.882 | 2.747 | 1.966 | 796 | 236 | 739 | 1.057 | 761 | 3.107 | 1.143 | 1.315 | 963 | 1.841 |
| Staff expenses | -2.179 | -2.738 | -1.313 | -623 | -384 | -318 | -658 | -873 | -907 | -1.860 | -1.326 | -547 | -778 | -997 |
| EBITDA | 709 | 144 | 1.434 | 1.343 | 412 | -82 | 82 | 184 | -146 | 1.247 | -183 | 768 | 185 | 844 |
| Depreciation & amort. | -105 | -110 | -72 | -45 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 604 | 33 | 1.362 | 1.298 | 412 | -82 | 82 | 184 | -146 | 1.247 | -183 | 768 | 185 | 844 |
| Net financials | 1 | -7 | 13 | 72 | 102 | 110 | 108 | 8 | -9 | 15 | 30 | 36 | 30 | 72 |
| Profit before tax | 605 | 27 | 1.375 | 1.371 | 514 | 28 | 190 | 192 | -155 | 1.262 | -153 | 804 | 215 | 916 |
| Tax | 155 | 8 | 347 | 324 | 112 | 15 | 42 | 43 | -30 | 278 | -35 | 177 | 47 | 202 |
| Net profit | 450 | 19 | 1.028 | 1.047 | 402 | 13 | 148 | 149 | -125 | 984 | -118 | 627 | 167 | 715 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.755 | 863 | 1.832 | 2.702 | 3.044 | 3.028 | 3.043 | 722 | 783 | 2.200 | 1.303 | 2.209 | 2.339 | 3.217 |
| Equity | 187 | 206 | 1.234 | 2.281 | 2.683 | 2.696 | 2.844 | 493 | 368 | 1.352 | 1.234 | 1.861 | 2.028 | 2.743 |
| Long-term debt | 0 | 0 | 0 | 0 | 116 | 3 | 39 | 41 | 207 | 277 | 0 | 142 | 46 | 202 |
| Short-term debt | 1.557 | 657 | 598 | 421 | 245 | 329 | 160 | 188 | 208 | 571 | 69 | 206 | 265 | 272 |
| Total debt | 1.557 | 657 | 598 | 421 | 361 | 332 | 199 | 229 | 415 | 847 | 69 | 348 | 311 | 474 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2008 | — | — |
MS Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LIVINGAGE ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Morten Strandgaard | Management | 0 companies |
| Gitte Karis | Board of Directors | 0 companies |
| Gustav Erik Halberg | Chairman | 0 companies |
| Ida Bille Brahe | Board of Directors | 0 companies |