| Revenue | DKK -15K | -70% |
| EBITDA | DKK -15K | +70% |
| Net profit | DKK 87K | -9% |
| Total assets | DKK 6,9M | +2% |
| Equity | DKK 2,7M | +3% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -26 | -7 | -6 | -5 | -21 | -9 | -8 | -11 | -50 | -15 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -26 | -7 | -6 | -5 | -21 | -9 | -8 | -11 | -50 | -15 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -26 | -7 | -6 | -5 | -21 | -9 | -8 | -11 | -50 | -15 |
| Net financials | 19 | 595 | 591 | 588 | 590 | 587 | 99 | 665 | 146 | 119 |
| Profit before tax | -16 | 290 | 287 | 289 | 271 | 283 | 91 | 654 | 96 | 104 |
| Tax | 0 | 71 | 67 | 64 | 62 | 63 | 20 | 0 | -0 | 17 |
| Net profit | -16 | 219 | 220 | 225 | 209 | 220 | 70 | 654 | 96 | 87 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.010 | 5.670 | 5.967 | 6.592 | 6.899 | 5.704 | 5.707 | 7.489 | 6.746 | 6.868 |
| Equity | 84 | 575 | 794 | 1.020 | 1.557 | 1.777 | 1.847 | 2.502 | 2.598 | 2.685 |
| Long-term debt | 4.900 | 4.900 | 4.900 | 5.228 | 4.900 | 3.850 | 3.850 | 4.050 | 4.050 | 4.050 |
| Short-term debt | 26 | 195 | 273 | 345 | 442 | 77 | 9 | 938 | 98 | 133 |
| Total debt | 4.926 | 5.095 | 5.173 | 5.573 | 5.342 | 3.927 | 3.859 | 4.988 | 4.148 | 4.183 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LV Management | Management | 2021 | — | — |
AD Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DVL INVEST ApS | Company | 15.0% | 15.0% | 2017 |
| Individual | 15.0% | 15.0% | 2016 | |
SI.D. ApS | Company | 50.0% | 50.0% | 2020 |
AN.D. ApS | Company | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Leon Vad Laxy Christensen | Management | 0 companies |
| Anders Droob | Management | 0 companies |
| Niels Aarre | Board of Directors | 0 companies |
| Sisse Droob Knudsen | Chairman | 0 companies |