| Revenue | DKK 5,9M | -28% |
| EBITDA | DKK 423K | -84% |
| Net profit | DKK -961K | -208% |
| Total assets | DKK 29,1M | +6% |
| Equity | DKK 4,5M | -18% |
| Employees | 15 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.722 | 4.049 | 7.326 | 6.493 | 702 | 5.095 | 6.760 | 6.301 | 2.890 | 7.166 | 8.130 | 5.853 |
| Staff expenses | -975 | -2.209 | -3.919 | -3.500 | -3.707 | -3.282 | -4.493 | -4.962 | -5.173 | -5.000 | -5.457 | -5.430 |
| EBITDA | -2.697 | 1.840 | 3.406 | 2.992 | -3.005 | 1.813 | 2.268 | 1.340 | -5.324 | 2.166 | 2.672 | 423 |
| Depreciation & amort. | 1.187 | 1.186 | 1.478 | 1.638 | -1.730 | -713 | -816 | -844 | -588 | -623 | -649 | -697 |
| EBIT | -3.884 | 654 | 1.928 | 1.354 | -4.735 | 1.100 | 1.452 | 496 | -5.912 | 1.543 | 2.023 | -275 |
| Net financials | -267 | -752 | -660 | -2.510 | -3.380 | -1.807 | -1.780 | -1.326 | -1.201 | -567 | -826 | -900 |
| Profit before tax | -4.151 | -98 | 1.268 | -1.156 | -8.115 | -707 | -328 | -830 | -7.114 | 976 | 1.197 | -1.174 |
| Tax | -1.010 | 28 | 405 | 141 | -1.322 | 57 | 155 | -1.113 | -1.619 | 301 | 311 | -213 |
| Net profit | -3.141 | -126 | 863 | -1.297 | -6.793 | -764 | -484 | 282 | -5.495 | 675 | 886 | -961 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.385 | 20.134 | 26.632 | 25.239 | 28.115 | 29.427 | 32.782 | 28.686 | 24.337 | 29.751 | 27.443 | 29.096 |
| Equity | -2.141 | -2.266 | -1.407 | -2.719 | -9.324 | -10.025 | -10.558 | -9.955 | -15.732 | 4.546 | 5.433 | 4.471 |
| Long-term debt | 6.900 | 4.762 | 21.948 | 18.977 | 15.957 | 13.149 | 10.468 | 7.851 | 9.600 | 0 | 0 | 0 |
| Short-term debt | 3.626 | 17.639 | 6.091 | 8.981 | 21.482 | 26.304 | 32.873 | 30.791 | 30.469 | 24.927 | 21.828 | 24.625 |
| Total debt | 10.526 | 22.400 | 28.039 | 27.958 | 37.439 | 39.453 | 43.341 | 38.642 | 40.069 | 24.927 | 21.828 | 24.625 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LV Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GF INVECO A/S | Company | 66.7% | 66.7% | 2022 |
INNVESTCO ApS | Company | 25.0% | 25.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Vestgaard Andersen | Management | 0 companies |
| Jens Christian Mølbjerg | Board of Directors | 0 companies |
| Gunnar Fantoft | Chairman | 0 companies |
| Connie Elgaard | Board of Directors | 0 companies |
| Hanne Højgaard Thomsen | Board of Directors | 0 companies |