| Revenue | DKK 2,8M | +10% |
| EBITDA | DKK 1,7M | +37% |
| Net profit | DKK 1,4M | +64% |
| Total assets | DKK 4,9M | +44% |
| Equity | DKK -995K | +59% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.983 | 1.926 | 3.047 | 1.081 | -784 | 541 | 633 | -314 | 320 | 2.533 | 1.473 | 2.536 | 2.780 |
| Staff expenses | -2.551 | -0 | -0 | -1.086 | -971 | -944 | -1.054 | -680 | -885 | -1.251 | -1.897 | -1.323 | -1.114 |
| EBITDA | 432 | -245 | 1.017 | -4 | -1.754 | -403 | -421 | -994 | -565 | 1.282 | -424 | 1.213 | 1.666 |
| Depreciation & amort. | -0 | -0 | -0 | -721 | -16 | -61 | -57 | -151 | -234 | -234 | -221 | -243 | -149 |
| EBIT | 432 | -245 | 1.017 | -725 | -1.770 | -465 | -478 | -1.145 | -800 | 1.048 | -644 | 970 | 1.517 |
| Net financials | -72 | -62 | -38 | -173 | -2 | -23 | -80 | -98 | -83 | -96 | -153 | -102 | -96 |
| Profit before tax | 360 | -307 | 979 | -898 | -1.772 | -487 | -559 | -1.243 | -883 | 952 | -798 | 868 | 1.420 |
| Tax | 91 | -0 | 240 | -0 | -0 | -108 | -0 | -0 | -2 | -0 | -0 | -0 | -0 |
| Net profit | 269 | -307 | 739 | -898 | -1.772 | -379 | -559 | -1.243 | -881 | 952 | -798 | 868 | 1.420 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.236 | 5.368 | 6.121 | 3.658 | 886 | 2.021 | 1.779 | 1.946 | 2.508 | 4.022 | 2.802 | 3.408 | 4.919 |
| Equity | 1.862 | 1.554 | 2.294 | 1.396 | -376 | -756 | -1.315 | -2.557 | -3.438 | -2.486 | -3.284 | -2.416 | -995 |
| Long-term debt | 0 | 0 | 240 | 0 | 130 | 130 | 130 | 23 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.375 | 3.813 | 3.588 | 2.262 | 1.132 | 2.647 | 2.964 | 4.480 | 5.946 | 6.508 | 6.086 | 5.823 | 5.914 |
| Total debt | 3.375 | 3.813 | 3.828 | 2.262 | 1.262 | 2.777 | 3.094 | 4.504 | 5.946 | 6.508 | 6.086 | 5.823 | 5.914 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HA Founder | Founder | 1989 | — | — |
FA Founder | Founder | 1989 | — | — |
EL Founder | Founder | 1989 | — | — |
RB Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VALBY MURERFORRETNING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Albert Friis | Founder | 0 companies |
| Frank Allan Wenzel | Founder | 0 companies |
| Erik Lauritsen Kock | Founder | 0 companies |
| Redouane Bedjaoui | Management | 0 companies |
| Else Stegmann Friis | Board of Directors | 0 companies |
| Abdenour Bedjaoui | Board of Directors | 0 companies |
| Lars Krigslund Yde Christensen | Board of Directors | 0 companies |
| Jonas Alexander Bedjaoui | Board of Directors | 0 companies |
| Maciej Szywala | Board of Directors | 0 companies |
| Marie Jørgine Kock | Board of Directors | 0 companies |
| Anita Serafia Ramirez Gonzalez | Board of Directors | 0 companies |
| Lisbeth Stegmann Friis | Board of Directors | 0 companies |
| Charlotte Frimuth Bedjaoui | Board of Directors | 0 companies |
| Susanne Stegmann Friis | Board of Directors | 0 companies |