| Revenue | DKK 10M | -14% |
| EBITDA | DKK 1,5M | -15% |
| Net profit | DKK 11,4M | +31% |
| Total assets | DKK 75,9M | +45% |
| Equity | DKK 25,6M | +80% |
| Employees | 8 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.698 | 4.696 | 5.637 | 11.610 | 10.007 |
| Staff expenses | -1.201 | -1.901 | -4.444 | -9.875 | -8.525 |
| EBITDA | 3.497 | 2.796 | 1.193 | 1.735 | 1.483 |
| Depreciation & amort. | -0 | -0 | -0 | -18 | -9 |
| EBIT | 3.497 | 2.796 | 1.193 | 1.717 | 1.474 |
| Net financials | -9 | -37 | 4.450 | 7.368 | 10.308 |
| Profit before tax | 3.487 | 2.759 | 5.643 | 9.085 | 11.782 |
| Tax | 774 | 609 | 238 | 389 | 352 |
| Net profit | 2.714 | 2.149 | 5.405 | 8.696 | 11.429 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.622 | 6.851 | 22.304 | 52.483 | 75.947 |
| Equity | 2.754 | 2.203 | 5.508 | 14.204 | 25.633 |
| Long-term debt | 0 | 609 | 240 | 391 | 301 |
| Short-term debt | 1.869 | 4.039 | 16.556 | 37.888 | 50.013 |
| Total debt | 1.869 | 4.648 | 16.796 | 38.279 | 50.314 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
LV Management | Management | 2023 |
MR Chief Executive Officer | Chief Executive Officer | 2023 |
| Former (1) | ||
AH Management | Management | 2023 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2025 | |
| Company | 10–14.99% | 10–14.99% | 2024 | |
| Company | 15–19.99% | 15–19.99% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Lars-Morten Vase Andersen | Management | 0 companies |
| Morten Ramskov Nielsen | Chief Executive Officer | 0 companies |
| Anders Hedenskog Krag | Management | 0 companies |
| Nicolai Falke Ramskov | Board of Directors | 0 companies |