| Revenue | DKK 2,9M | +9% |
| EBITDA | DKK 70K | +561% |
| Net profit | DKK 35K | +326% |
| Total assets | DKK 591K | +13% |
| Equity | DKK 182K | +24% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | 1.142 | 1.599 | 2.558 | 2.149 | 1.474 | 2.439 | 2.171 | 2.198 | 2.317 | 2.162 | 2.719 | 2.683 | 2.913 |
| Staff expenses | -0 | -1.067 | -1.780 | -1.838 | -2.040 | -2.061 | -2.552 | -2.570 | -2.664 | -2.602 | -2.629 | -2.634 | -2.699 | -2.843 |
| EBITDA | -5 | 76 | -181 | 719 | 109 | -586 | -113 | -399 | -466 | -285 | -467 | 86 | -15 | 70 |
| Depreciation & amort. | -0 | -0 | -29 | -23 | -23 | -28 | -6 | -10 | -19 | -6 | -6 | -15 | -0 | -23 |
| EBIT | -5 | 76 | -209 | 696 | 86 | -615 | -118 | -409 | -485 | -291 | -472 | 71 | -15 | 47 |
| Net financials | -177 | 0 | 18 | -0 | 0 | 335 | 859 | 276 | 120 | -133 | -39 | -0 | -0 | 1 |
| Profit before tax | -182 | 76 | -192 | 696 | 86 | -280 | 741 | -134 | -365 | -424 | -511 | 71 | -16 | 47 |
| Tax | 7 | 19 | -0 | 93 | 6 | -0 | -0 | -0 | -374 | -62 | -107 | 17 | -0 | 12 |
| Net profit | -189 | 58 | -192 | 603 | 80 | -280 | 741 | -134 | 9 | -362 | -404 | 54 | -16 | 35 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 | 895 | 799 | 774 | 1.071 | 973 | 2.587 | 2.922 | 2.789 | 2.471 | 1.521 | 1.640 | 525 | 591 |
| Equity | -12 | 46 | -146 | 457 | 537 | 258 | 999 | 865 | 874 | 512 | 108 | 162 | 146 | 182 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 128 | 129 | 0 | 0 | 0 | 0 |
| Short-term debt | 15 | 850 | 945 | 317 | 534 | 716 | 1.589 | 2.056 | 1.787 | 1.830 | 1.413 | 1.478 | 378 | 409 |
| Total debt | 15 | 850 | 945 | 317 | 534 | 716 | 1.589 | 2.056 | 1.915 | 1.959 | 1.413 | 1.478 | 378 | 409 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LL Management | Management | 2012 | — | — |
JP Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
CP Management | Management | 2011 | — | — |
EH Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VEKTOR KAPITAL Holding A/S | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Langelund Jørgensen | Management | 0 companies |
| Jørgen Peder Højbjerg Madsen | Chief Executive Officer | 0 companies |
| Carsten Pedersen Rise | Management | 0 companies |
| Ejvind Henriksen | Management | 0 companies |