| Revenue | DKK 6M | +33% |
| EBITDA | DKK 3,1M | +45% |
| Net profit | DKK 2,2M | +25% |
| Total assets | DKK 19,4M | +24% |
| Equity | DKK 4,3M | +111% |
| Employees | 7 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -269 | 1.926 | 737 | 4.483 | 5.963 |
| Staff expenses | -1.096 | -1.291 | -1.505 | -2.268 | -2.853 |
| EBITDA | -1.365 | 636 | -768 | 2.132 | 3.096 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.365 | 636 | -768 | 2.132 | 3.096 |
| Net financials | -80 | -30 | -120 | -331 | -222 |
| Profit before tax | -1.444 | 606 | -887 | 1.800 | 2.874 |
| Tax | -0 | -0 | -0 | 17 | 638 |
| Net profit | -1.444 | 606 | -887 | 1.783 | 2.235 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 4.379 | 8.035 | 9.600 | 15.636 | 19.422 |
| Equity | -477 | 129 | -758 | 2.020 | 4.256 |
| Long-term debt | 1.618 | 3.843 | 3.723 | 2.843 | 1.895 |
| Short-term debt | 3.237 | 4.063 | 6.636 | 10.773 | 13.272 |
| Total debt | 4.855 | 7.906 | 10.359 | 13.616 | 15.167 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
LV Management | Management | 2011 |
| Former (1) | ||
PA Management | Management | 2011 – 2011 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2015 | |
| Chairman | 2011 | |
| Former (3) | ||
| Chairman | 2011 – 2011 | |
| Board of Directors | 2011 – 2011 | |
| Board of Directors | 2011 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Lis Vogelius | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Jørgen Herman Melchior | Chairman | 0 companies |
| Lone Annette Saul Stakemann | Board of Directors | 0 companies |
| Helle Ødegård | Board of Directors | 0 companies |
| Rami Aleksander Stokke El Nashar | Board of Directors | 0 companies |
| Hesham El Nashar | Chairman | 0 companies |