| Revenue | DKK 531K | +43% |
| EBITDA | DKK 26K | -57% |
| Net profit | DKK 7K | -96% |
| Total assets | DKK 496K | -60% |
| Equity | DKK 349K | -22% |
| Employees | 3 | — |
| Item | 2013 | 2014 | 2015 |
|---|---|---|---|
| Revenue | 44 | 371 | 531 |
| Staff expenses | -187 | -310 | -505 |
| EBITDA | -143 | 61 | 26 |
| Depreciation & amort. | -19 | -41 | -15 |
| EBIT | -162 | 20 | 11 |
| Net financials | -1 | -10 | -4 |
| Profit before tax | -162 | 11 | 7 |
| Tax | -0 | -147 | -0 |
| Net profit | -162 | 158 | 7 |
| Item | 2013 | 2014 | 2015 |
|---|---|---|---|
| Total assets | 396 | 1.241 | 496 |
| Equity | 291 | 449 | 349 |
| Long-term debt | 0 | 499 | 120 |
| Short-term debt | 106 | 293 | 27 |
| Total debt | 106 | 792 | 148 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LV Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
UW Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
L & E HOLDING ApS | Company | 5.0% | 5.0% | 2016 |
| Individual | 66.7% | 66.7% | 2015 | |
EDIT HOLDING IVS | Company | 5.0% | 5.0% | 2016 |
LM REVISION HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
TG HG21LG22 ApS | Company | 5.0% | 5.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Vaabengaard Madsen | Chief Executive Officer | 0 companies |
| Ulrik With Andersen | Chief Executive Officer | 0 companies |
| Mik Thobo-Carlsen | Chairman | 0 companies |
| Louise Elling Scheele | Chairman | 0 companies |
| Søren Halsted | Board of Directors | 0 companies |
| Jens Otto Hangaard Andersen | Chairman | 0 companies |
| Bo Bræstrup | Board of Directors | 0 companies |
| Edit Elisabet Moltke-Leth | Board of Directors | 0 companies |
| Frederik Paul Siesbye Halsted | Board of Directors | 0 companies |