| Revenue | DKK 268K | -52% |
| EBITDA | DKK -2,8M | -609% |
| Net profit | DKK -2,3M | -2014% |
| Total assets | DKK 248K | -97% |
| Equity | DKK 3K | -100% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 860 | 868 | 891 | 876 | 995 | 1.559 | 927 | 1.025 | 1.004 | 990 | 3.968 | 554 | 268 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 860 | 868 | 891 | 876 | 995 | 1.559 | 1.702 | 1.458 | 1.440 | 1.385 | 3.968 | 554 | -2.816 |
| Depreciation & amort. | -234 | -233 | -228 | -205 | -256 | -530 | -805 | -449 | -449 | -449 | -394 | -299 | -174 |
| EBIT | 626 | 635 | 663 | 671 | 740 | 1.029 | 897 | 1.009 | 992 | 937 | 3.575 | 255 | -2.991 |
| Net financials | -224 | -189 | -175 | -269 | -222 | -417 | -369 | -272 | -243 | -300 | -135 | -101 | -281 |
| Profit before tax | 401 | 447 | 488 | 402 | 518 | 613 | 527 | 737 | 748 | 637 | 3.440 | 153 | -3.272 |
| Tax | 95 | 39 | 118 | 94 | 116 | 29 | 116 | 162 | 165 | 140 | 745 | 33 | -965 |
| Net profit | 306 | 408 | 371 | 307 | 402 | 583 | 411 | 576 | 583 | 497 | 2.695 | 121 | -2.307 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.465 | 7.232 | 7.061 | 7.513 | 12.917 | 18.487 | 15.836 | 15.148 | 14.735 | 14.319 | 14.493 | 8.265 | 248 |
| Equity | 1.462 | 1.645 | 1.716 | 1.828 | 2.230 | 3.853 | 4.264 | 4.840 | 5.423 | 4.420 | 7.114 | 2.235 | 3 |
| Long-term debt | 3.845 | 3.432 | 2.998 | 3.546 | 3.397 | 8.006 | 7.343 | 6.691 | 5.962 | 223 | 4.394 | 4.334 | 0 |
| Short-term debt | 1.565 | 1.616 | 1.782 | 1.557 | 6.595 | 5.937 | 3.443 | 2.791 | 2.494 | 8.797 | 2.186 | 892 | 245 |
| Total debt | 5.410 | 5.048 | 4.781 | 5.104 | 9.992 | 13.943 | 10.787 | 9.482 | 8.456 | 9.020 | 6.580 | 5.226 | 245 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
New Wave Capital ApS | Company | 100.0% | 100.0% | 2016 |
LARS HØY HOLDING ApS | Company | 33.3% | 33.3% | 2010 |
3dMatch ApS | Company | 33.3% | 33.3% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Lasse Baarup Holmboe | Management | 0 companies |
| Troels Toft Pedersen | Board of Directors | 0 companies |
| Ejvind Viggo Kristensen | Board of Directors | 0 companies |
| Ernst Genckel | Board of Directors | 0 companies |
| Peter Lynge Hjelm | Chairman | 0 companies |
| Dan Nielsen | Board of Directors | 0 companies |
| Lars Lauridsen Høy | Board of Directors | 0 companies |
| Peter Hededam Christensen | Board of Directors | 0 companies |