| Revenue | DKK 11M | +24% |
| EBITDA | DKK 7,3M | +12% |
| Net profit | DKK 5,5M | +5% |
| Total assets | DKK 17,5M | +18% |
| Equity | DKK 13,8M | +22% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.452 | -3.232 | 2.675 | 3.335 | 4.928 | 5.712 | 6.296 | 12.142 | 10.388 | 8.672 | 10.956 | 8.857 | 8.872 | 11.033 |
| Staff expenses | -1.483 | -1.586 | -2.076 | -2.146 | -2.112 | -2.155 | -2.011 | -2.472 | -2.472 | -3.325 | -2.092 | -2.349 | -2.331 | -3.711 |
| EBITDA | 2.969 | -1.302 | 600 | 1.189 | 2.754 | 3.557 | 4.286 | 9.671 | 7.916 | 5.347 | 8.864 | 6.508 | 6.541 | 7.322 |
| Depreciation & amort. | 423 | -172 | -183 | -117 | -40 | -10 | -10 | -19 | -13 | -13 | -13 | -107 | -101 | -107 |
| EBIT | 2.546 | -1.474 | 416 | 1.072 | 2.715 | 3.547 | 4.276 | 9.651 | 7.904 | 5.334 | 8.851 | 6.401 | 6.440 | 7.215 |
| Net financials | 281 | -269 | 947 | -10 | -23 | -18 | -36 | -42 | 22 | -337 | 349 | 77 | 252 | -149 |
| Profit before tax | 2.827 | -760 | 1.364 | 1.063 | 2.692 | 3.529 | 4.239 | 9.609 | 7.925 | 4.996 | 9.200 | 6.478 | 6.692 | 7.067 |
| Tax | 621 | 463 | 365 | 243 | 594 | 777 | 937 | 2.131 | 1.757 | 1.100 | 2.025 | 1.428 | 1.474 | 1.567 |
| Net profit | 2.206 | -1.223 | 999 | 819 | 2.098 | 2.752 | 3.302 | 7.478 | 6.168 | 3.897 | 7.175 | 5.050 | 5.218 | 5.499 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.693 | 14.497 | 15.484 | 3.710 | 3.041 | 4.189 | 12.129 | 13.182 | 16.644 | 13.581 | 15.697 | 16.944 | 14.777 | 17.499 |
| Equity | 12.205 | 13.379 | 14.330 | 2.917 | 4.914 | 7.565 | 10.764 | 9.754 | 11.923 | 9.819 | 11.994 | 13.045 | 11.262 | 13.762 |
| Long-term debt | 525 | -299 | 241 | 224 | 536 | 725 | 868 | 2.128 | 1.754 | 1.099 | 2.051 | 1.423 | 1.472 | 1.567 |
| Short-term debt | 493 | -310 | 380 | 569 | -2.409 | -4.102 | 497 | 1.300 | 2.967 | 2.662 | 1.652 | 2.476 | 2.041 | 2.169 |
| Total debt | 1.018 | -609 | 621 | 793 | -1.874 | -3.376 | 1.365 | 3.428 | 4.721 | 3.762 | 3.703 | 3.899 | 3.514 | 3.736 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AV Founder | Founder | 1991 | — | — |
AS Management | Management | 2025 | — | — |
BE Founder | Founder | 1991 | — | — |
BB Audit | Audit | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MIVI HOLDING ApS | Company | 66.7% | 66.7% | 2025 |
Nybro Invest Holding ApS | Company | 25.0% | 25.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Arnfred Vejstrup Jørgensen | Founder | 0 companies |
| Anders Sivebæk Nielsen | Management | 0 companies |
| Bettina Elisabeth Jørgensen | Founder | 0 companies |
| Bent Bay Bastian | Audit | 0 companies |
| Rik Bruns | Board of Directors | 0 companies |
| Maria Lining Petersen | Board of Directors | 0 companies |
| René Michael Jørgensen | Board of Directors | 0 companies |