| Revenue | DKK 1,4M | +51% |
| EBITDA | DKK 5K | -94% |
| Net profit | DKK 4K | -89% |
| Total assets | DKK 458K | +208% |
| Equity | DKK -12K | +26% |
| Employees | 19 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 1.850 | 1.507 | 857 | 1.051 | 1.244 | 950 | 1.433 |
| Staff expenses | -1.426 | -1.137 | -885 | -1.476 | -1.203 | -840 | -1.428 |
| EBITDA | -242 | 199 | -67 | -433 | 41 | 79 | 5 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -242 | 199 | -67 | -433 | 41 | 79 | 5 |
| Net financials | -3 | -2 | -6 | -5 | -3 | -39 | -0 |
| Profit before tax | -245 | 197 | -73 | -438 | 38 | 40 | 4 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -245 | 197 | -73 | -438 | 38 | 40 | 4 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 274 | 670 | 911 | 398 | 336 | 148 | 458 |
| Equity | 55 | 252 | 179 | -216 | -74 | -17 | -12 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 219 | 418 | 732 | 614 | 410 | 165 | 470 |
| Total debt | 219 | 418 | 732 | 614 | 410 | 165 | 470 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AV Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
HS Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
HL Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
SA Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LILFRO INVEST ApS | Company | 33.3% | 33.3% | 2026 |
Visse Idrætsforening | Company | 33.3% | 33.3% | 2022 |
LM Klaus Larsen Holding ApS | Company | 25.0% | 25.0% | 2023 |
PODI ApS | Company | 0.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Anita Vivi Lilholt | Chief Executive Officer | 0 companies |
| Henning Simonsen | Chief Executive Officer | 0 companies |
| Henrik Laigaard Skals | Chief Executive Officer | 0 companies |
| Simon Aagaard Poulsen | Chief Executive Officer | 0 companies |
| Jeanette Bramsen | Board of Directors | 0 companies |
| Kim Eugen Mortensen | Board of Directors | 0 companies |
| Klaus Larsen | Board of Directors | 0 companies |
| Johnny Breum Kjær | Board of Directors | 0 companies |
| Inge Margrethe Muderspach Kjær | Board of Directors | 0 companies |
| Anja Rørdam Nielsen | Board of Directors | 0 companies |
| Henrik Thomsen | Board of Directors | 0 companies |
| Brian Lentz | Board of Directors | 0 companies |
| Simon Knøsgaard | Board of Directors | 0 companies |
| Rene Jensen | Board of Directors | 0 companies |
| Erik Pedersen | Chairman | 0 companies |