| Revenue | DKK 1,7M | +30% |
| EBITDA | DKK 325K | +63% |
| Net profit | DKK 18K | +347% |
| Total assets | DKK 5,7M | -4% |
| Equity | DKK 2M | +1% |
| Employees | 3 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.378 | 7.488 | 6.529 | 5.818 | 806 | 1.465 | 257 | 2.109 | 1.128 | 169 | 1.411 | 1.319 | 1.715 |
| Staff expenses | -667 | -525 | -580 | -519 | -416 | -635 | -638 | -814 | -676 | -1.030 | -971 | -1.053 | -1.329 |
| EBITDA | 82 | 610 | 547 | 918 | 351 | 782 | -424 | 1.248 | 407 | -908 | 363 | 199 | 325 |
| Depreciation & amort. | -91 | 89 | 104 | 132 | 126 | -139 | -136 | -130 | -137 | -129 | -126 | -126 | -134 |
| EBIT | -9 | 521 | 443 | 786 | 225 | 644 | -560 | 1.118 | 271 | -1.037 | 238 | 73 | 190 |
| Net financials | -10 | -6 | -4 | 16 | 2 | 0 | -3 | 3 | 8 | -1 | -110 | -88 | -100 |
| Profit before tax | -19 | 515 | 439 | 802 | 227 | 644 | -563 | 1.121 | 279 | -1.038 | 128 | -16 | 91 |
| Tax | 12 | 116 | 130 | 176 | 54 | 141 | -124 | 242 | 62 | -230 | 55 | -8 | 73 |
| Net profit | -31 | 399 | 309 | 626 | 173 | 503 | -439 | 879 | 217 | -808 | 73 | -7 | 18 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 977 | 1.673 | 1.568 | 1.916 | 2.593 | 2.913 | 2.835 | 4.328 | 4.669 | 5.418 | 6.185 | 5.911 | 5.694 |
| Equity | 49 | 448 | 757 | 1.383 | 1.556 | 2.059 | 1.619 | 2.498 | 2.715 | 1.907 | 1.979 | 1.972 | 1.990 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 93 | 78 | 156 | 165 | 2.054 | 2.047 | 2.039 | 2.031 |
| Short-term debt | 916 | 1.208 | 743 | 437 | 921 | 638 | 1.011 | 1.549 | 1.662 | 1.070 | 1.710 | 1.553 | 1.133 |
| Total debt | 916 | 1.208 | 743 | 437 | 921 | 732 | 1.088 | 1.705 | 1.827 | 3.124 | 3.757 | 3.592 | 3.165 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LV Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STENBOGÅRD ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Vestermark | Management | 0 companies |