| Revenue | DKK 4,2M | +9% |
| EBITDA | DKK 1,1M | -20% |
| Net profit | DKK 439K | -54% |
| Total assets | DKK 6,6M | -8% |
| Equity | DKK 3,4M | -12% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.087 | 3.266 | 2.575 | 2.390 | 2.560 | 2.444 | 2.766 | 3.250 | 2.779 | 3.475 | 3.854 | 3.990 | 3.876 | 4.208 |
| Staff expenses | -2.264 | -2.239 | -1.783 | -1.594 | -1.736 | -1.776 | -1.932 | -2.284 | -2.334 | -2.526 | -2.309 | -2.525 | -2.381 | -2.941 |
| EBITDA | 759 | 973 | 785 | 775 | 721 | 668 | 825 | 939 | 417 | 943 | 1.440 | 1.454 | 1.408 | 1.123 |
| Depreciation & amort. | -365 | -362 | -360 | -317 | -196 | -244 | -244 | -244 | -235 | -236 | -216 | -217 | -155 | -136 |
| EBIT | 394 | 611 | 425 | 458 | 525 | 424 | 580 | 695 | 183 | 708 | 1.225 | 1.236 | 1.253 | 987 |
| Net financials | -163 | -4 | 19 | -16 | -33 | -60 | -50 | -50 | -51 | -51 | -58 | -78 | -18 | -399 |
| Profit before tax | 231 | 608 | 444 | 442 | 492 | 363 | 530 | 645 | 131 | 657 | 1.167 | 1.159 | 1.235 | 589 |
| Tax | 59 | 154 | 121 | 106 | 124 | 96 | 130 | 157 | 45 | 161 | 273 | 261 | 290 | 150 |
| Net profit | 171 | 453 | 323 | 336 | 368 | 267 | 400 | 488 | 86 | 496 | 893 | 897 | 944 | 439 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.506 | 6.079 | 5.709 | 5.671 | 5.687 | 5.460 | 5.665 | 5.844 | 5.528 | 5.976 | 6.826 | 6.948 | 7.187 | 6.578 |
| Equity | 1.572 | 1.854 | 2.177 | 2.513 | 2.581 | 2.548 | 2.748 | 2.936 | 2.642 | 3.137 | 3.581 | 3.728 | 3.822 | 3.361 |
| Long-term debt | 1.346 | 1.573 | 1.870 | 1.788 | 1.706 | 1.622 | 1.536 | 1.453 | 1.369 | 1.285 | 1.204 | 1.143 | 1.076 | 1.000 |
| Short-term debt | 2.511 | 2.592 | 1.608 | 1.323 | 1.327 | 1.189 | 1.268 | 1.323 | 1.377 | 1.410 | 1.873 | 1.891 | 2.109 | 2.023 |
| Total debt | 3.857 | 4.165 | 3.478 | 3.110 | 3.033 | 2.810 | 2.804 | 2.777 | 2.746 | 2.695 | 3.076 | 3.034 | 3.185 | 3.023 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Management | Management | 2006 | — | — |
LB Founder | Founder | 1992 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AKM HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Kjær Madsen | Management | 0 companies |
| Lars Bunch | Founder | 0 companies |