| Revenue | DKK 501K | -18% |
| EBITDA | DKK -936K | -601% |
| Net profit | DKK -740K | -637% |
| Total assets | DKK 1,3M | +19% |
| Equity | DKK 1,2M | +26% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.229 | 4.423 | 4.743 | 4.258 | 3.816 | 657 | 1.040 | 537 | 521 | 514 | 573 | 581 | 615 | 501 |
| Staff expenses | -0 | -0 | -0 | -0 | -1.825 | -4 | -0 | -32 | -76 | -56 | -21 | -0 | -72 | -117 |
| EBITDA | 766 | 194 | 1.014 | 601 | 649 | 478 | 773 | 256 | 123 | 54 | 475 | 385 | 187 | -936 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 766 | 194 | 1.014 | 601 | 649 | 478 | 773 | 256 | 123 | 54 | 475 | 385 | 187 | -936 |
| Net financials | 5 | -71 | 297 | 393 | 107 | 105 | 48 | 0 | -11 | -3 | 5 | -10 | 8 | -4 |
| Profit before tax | 770 | 215 | 1.764 | 1.318 | 756 | 583 | 822 | 256 | 112 | 51 | 481 | 375 | 195 | -940 |
| Tax | 209 | -0 | -0 | -0 | 189 | 104 | 190 | 73 | 38 | 26 | 109 | 98 | 57 | -200 |
| Net profit | 562 | 124 | 1.311 | 994 | 567 | 479 | 631 | 183 | 74 | 25 | 372 | 278 | 138 | -740 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.507 | 5.112 | 6.405 | 5.478 | 4.231 | 1.343 | 2.096 | 1.668 | 710 | 749 | 1.152 | 1.029 | 1.083 | 1.287 |
| Equity | 4.526 | 4.050 | 3.360 | 3.354 | 3.921 | 1.000 | 1.156 | 1.382 | 626 | 651 | 1.023 | 850 | 988 | 1.248 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 981 | 1.063 | 3.045 | 2.124 | 310 | 343 | 940 | 281 | 84 | 98 | 114 | 179 | 91 | 38 |
| Total debt | 981 | 1.063 | 3.045 | 2.124 | 310 | 343 | 940 | 285 | 84 | 98 | 114 | 179 | 91 | 38 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LT Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CERVIN ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Trygved | Management | 0 companies |
| Sofia Margaretha Weitemeyer Trygved | Chairman | 0 companies |
| Ulf Trygved | Board of Directors | 0 companies |