| Revenue | DKK 6,4M | +15% |
| EBITDA | DKK 281K | +20% |
| Net profit | DKK 120K | +16% |
| Total assets | DKK 3,4M | -7% |
| Equity | DKK 2,1M | +6% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 772 | 677 | 1.010 | 1.340 | 1.817 | 2.825 | 1.930 | 2.351 | 3.283 | 3.842 | 4.347 | 5.560 | 6.419 |
| Staff expenses | -748 | -699 | -922 | -1.201 | -1.666 | -2.120 | -2.176 | -2.377 | -2.634 | -3.100 | -3.962 | -5.325 | -6.138 |
| EBITDA | 23 | -23 | 87 | 139 | 151 | 705 | -246 | -26 | 648 | 741 | 385 | 235 | 281 |
| Depreciation & amort. | -0 | -14 | -21 | -21 | -27 | -47 | -45 | -38 | -41 | -53 | -56 | -67 | -74 |
| EBIT | 23 | -37 | 66 | 117 | 124 | 658 | -291 | -64 | 607 | 688 | 329 | 168 | 207 |
| Net financials | -5 | -9 | -2 | -3 | -1 | 0 | -1 | -2 | -1 | -2 | -4 | -24 | -23 |
| Profit before tax | 19 | -46 | 64 | 114 | 124 | 658 | -292 | -66 | 606 | 686 | 326 | 145 | 185 |
| Tax | 9 | -7 | 19 | 30 | 30 | 148 | -61 | -12 | 137 | 155 | 75 | 41 | 65 |
| Net profit | 9 | -39 | 45 | 84 | 94 | 511 | -231 | -54 | 469 | 531 | 251 | 104 | 120 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 393 | 505 | 425 | 698 | 820 | 1.697 | 1.369 | 1.291 | 2.467 | 2.918 | 3.431 | 3.703 | 3.436 |
| Equity | 271 | 232 | 277 | 361 | 395 | 906 | 674 | 621 | 1.089 | 1.621 | 1.871 | 1.975 | 2.095 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 122 | 272 | 145 | 334 | 424 | 790 | 695 | 671 | 1.376 | 1.296 | 1.555 | 1.723 | 1.341 |
| Total debt | 122 | 272 | 145 | 334 | 424 | 790 | 695 | 671 | 1.376 | 1.296 | 1.555 | 1.723 | 1.341 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PL Audit | Audit | 2009 | — | — |
MP Management | Management | 2009 | — | — |
ML Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LUVA HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Pia Linda Larsen | Audit | 0 companies |
| Martin Petersen | Management | 0 companies |
| Majbrit Lavlund Bilyk | Management | 0 companies |