| Revenue | DKK 4,6M | -49% |
| EBITDA | DKK -2,8M | -683% |
| Net profit | DKK -3,7M | -2112% |
| Total assets | DKK 15,6M | +25% |
| Equity | DKK -1,6M | -178% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.573 | 8.695 | 1.515 | 7.722 | 10.417 | 8.946 | 9.690 | 9.296 | 9.179 | 8.968 | 4.601 |
| Staff expenses | -8.386 | -8.356 | -1.346 | -9.578 | -9.047 | -8.204 | -8.980 | -8.884 | -8.075 | -8.491 | -7.386 |
| EBITDA | 1.187 | 558 | 169 | -1.856 | 1.371 | 743 | 711 | 412 | 1.104 | 478 | -2.784 |
| Depreciation & amort. | 205 | 109 | -15 | -99 | -324 | -404 | -433 | -456 | -357 | -127 | -223 |
| EBIT | 981 | 448 | 153 | -1.956 | 1.046 | 338 | 278 | -44 | 748 | 351 | -3.008 |
| Net financials | -473 | -430 | -63 | -359 | -388 | -317 | -264 | -288 | -144 | -111 | -178 |
| Profit before tax | 509 | 18 | 90 | -2.315 | 658 | 21 | 14 | -331 | 604 | 240 | -3.186 |
| Tax | 131 | 9 | 24 | -471 | 148 | 19 | 4 | -67 | 138 | 55 | 532 |
| Net profit | 378 | 9 | 66 | -1.844 | 510 | 2 | 10 | -264 | 466 | 185 | -3.717 |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.116 | 14.705 | 14.449 | 15.827 | 15.763 | 14.011 | 14.950 | 12.785 | 11.000 | 12.484 | 15.600 |
| Equity | 2.951 | 2.961 | 3.027 | 1.183 | 1.693 | 1.696 | 1.705 | 1.441 | 1.907 | 2.092 | -1.626 |
| Long-term debt | 0 | 0 | 0 | 290 | 172 | 116 | 246 | 142 | 442 | 388 | 359 |
| Short-term debt | 11.165 | 11.744 | 11.423 | 14.354 | 13.897 | 12.199 | 12.999 | 11.201 | 8.651 | 10.004 | 16.867 |
| Total debt | 11.165 | 11.744 | 11.423 | 14.644 | 14.070 | 12.315 | 13.244 | 11.344 | 9.093 | 10.392 | 17.226 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BN Management | Management | 2021 | — | — |
| Audit | 1971 | — | — | |
BE Management | Management | 1971 | — | — |
MD Management | Management | 2003 | — | — |
LV Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Audit | 1971 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1994 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1971 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
METTE VIBE HOLDING ApS | Company | 50.0% | 50.0% | 2010 |
BORDERLESS ApS | Company | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Birgitte Nordskov | Management | 0 companies |
| Statsaut. revisor Erling Pedersen | Audit | 0 companies |
| Bent Engelbrecht Nielsen | Management | 0 companies |
| Morten Dinesen | Management | 0 companies |
| Lars Vagner Larsen | Chief Executive Officer | 0 companies |
| Revisionsfirmaet Lundgaard-Andersen & Glud | Audit | 0 companies |
| Finn Krogh Rants | Board of Directors | 0 companies |
| Niels Frank Thygesen | Board of Directors | 0 companies |
| Hans Christian Cordes | Board of Directors | 0 companies |
| Michael Rostock | Board of Directors | 0 companies |
| Ivan Gren | Chairman | 0 companies |
| Ulrik Bebe | Board of Directors | 0 companies |
| Jens Deruginsky Manniche | Chairman | 0 companies |
| Niels Rønnebeck | Board of Directors | 0 companies |