| Revenue | DKK 5,3M | -24% |
| EBITDA | DKK -157K | -113% |
| Net profit | DKK -179K | -120% |
| Total assets | DKK 3,9M | -9% |
| Equity | DKK 1M | -44% |
| Employees | 16 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 949 | 1.213 | 1.757 | 2.379 | 2.007 | 1.948 | 2.494 | 3.137 | 4.243 | 5.046 | 4.257 | 7.095 | 6.940 | 5.288 |
| Staff expenses | -821 | -943 | -1.189 | -1.583 | -1.205 | -1.381 | -2.019 | -2.615 | -3.654 | -4.329 | -5.085 | -5.710 | -5.751 | -5.445 |
| EBITDA | 127 | 270 | 568 | 796 | 802 | 567 | 474 | 522 | 589 | 717 | -828 | 1.386 | 1.189 | -157 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -8 | -16 | -16 | -18 | -53 | -35 | -70 | -68 | -70 |
| EBIT | 127 | 270 | 568 | 796 | 802 | 559 | 459 | 506 | 571 | 665 | -863 | 1.316 | 1.121 | -227 |
| Net financials | 0 | -3 | -0 | -5 | -4 | -15 | -4 | 1 | -4 | 24 | 33 | -16 | 14 | 20 |
| Profit before tax | 128 | 267 | 567 | 792 | 798 | 543 | 454 | 507 | 567 | 689 | -830 | 1.300 | 1.135 | -207 |
| Tax | 32 | 68 | 138 | 183 | 177 | 120 | 100 | 115 | 125 | 152 | -181 | 287 | 253 | -28 |
| Net profit | 95 | 199 | 430 | 609 | 621 | 424 | 354 | 392 | 442 | 536 | -649 | 1.013 | 883 | -179 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 483 | 784 | 1.606 | 2.059 | 1.707 | 1.941 | 2.056 | 2.245 | 3.294 | 3.230 | 2.719 | 3.637 | 4.244 | 3.858 |
| Equity | 156 | 354 | 684 | 993 | 921 | 845 | 999 | 1.091 | 1.232 | 1.369 | 495 | 1.508 | 1.790 | 1.011 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 150 | 0 | 34 | 38 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 252 | 430 | 922 | 1.066 | 786 | 947 | 1.053 | 1.121 | 2.024 | 1.861 | 2.224 | 2.113 | 2.444 | 2.847 |
| Total debt | 327 | 430 | 922 | 1.066 | 786 | 1.097 | 1.053 | 1.154 | 2.061 | 1.861 | 2.224 | 2.113 | 2.444 | 2.847 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
UH Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
MB Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BO ERIKSEN ApS | Company | 50.0% | 50.0% | 2016 |
LIVOLA HOLDING ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Ulrik Harms-Bauer | Chief Executive Officer | 0 companies |
| Mikkel Bauer Kortegaard Eriksen | Chief Executive Officer | 0 companies |
| Bo Hald Bredahl Eriksen | Board of Directors | 0 companies |