| Revenue | DKK 3,5M | +9% |
| EBITDA | DKK 3,5M | +9% |
| Net profit | DKK 2,3M | +22% |
| Total assets | DKK 48,5M | +0% |
| Equity | DKK 21,3M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | 2.751 | 2.846 | 2.926 | 2.888 | 2.948 | 3.056 | 2.259 | 3.265 | 3.352 | 1.511 | 3.180 | 3.463 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.127 | 2.746 | 126 | 2.846 | 2.926 | 2.888 | 2.948 | 3.056 | 2.259 | 3.265 | 3.352 | 1.511 | 3.180 | 3.463 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.127 | 2.746 | 126 | 2.846 | 2.926 | 2.888 | 2.948 | 3.056 | 2.259 | 3.265 | 3.352 | 1.511 | 3.180 | 3.463 |
| Net financials | -1.022 | -83 | -760 | -277 | 249 | -92 | -71 | -53 | -51 | -46 | -86 | -575 | -760 | -517 |
| Profit before tax | 2.015 | 2.663 | -634 | 2.568 | 3.174 | 3.521 | 3.678 | 3.703 | 3.107 | 3.819 | 4.166 | 14.937 | 2.419 | 2.946 |
| Tax | 526 | 110 | -113 | 589 | 698 | 775 | 809 | 815 | 684 | 840 | 915 | 3.286 | 532 | 649 |
| Net profit | 1.579 | 2.553 | -521 | 1.980 | 2.476 | 2.745 | 2.869 | 2.888 | 2.423 | 2.979 | 3.251 | 11.650 | 1.887 | 2.297 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 31.448 | 31.300 | 28.675 | 28.678 | 28.675 | 29.404 | 30.202 | 30.900 | 33.390 | 33.688 | 34.633 | 51.626 | 48.719 | 48.482 |
| Equity | 10.838 | 11.892 | 9.870 | 10.350 | 11.326 | 12.421 | 13.490 | 14.578 | 15.181 | 16.341 | 17.772 | 20.422 | 20.489 | 21.266 |
| Long-term debt | 11.183 | 12.224 | 11.488 | 10.788 | 10.906 | 10.062 | 9.217 | 8.362 | 10.294 | 9.310 | 8.477 | 17.529 | 16.470 | 15.323 |
| Short-term debt | 5.027 | 3.103 | 3.594 | 3.600 | 2.284 | 2.385 | 2.565 | 2.658 | 2.196 | 1.978 | 1.943 | 4.104 | 2.139 | 2.248 |
| Total debt | 16.210 | 15.327 | 15.083 | 14.388 | 13.191 | 12.447 | 11.782 | 11.020 | 12.490 | 11.288 | 10.420 | 21.633 | 18.609 | 17.571 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MÆ Management | Management | 2004 | — | — |
AC Management | Management | 2004 | — | — |
VM Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MOVIAN VM ApS | Company | 33.3% | 33.3% | 2006 |
MÆ HOLDING ApS | Company | 33.3% | 33.3% | 2017 |
MOVIAN AZ ApS | Company | 33.3% | 33.3% | 2006 |
MOVIAN HMJ ApS | Company | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Ærthøj | Management | 0 companies |
| Anders Carl Zacho | Management | 0 companies |
| Viggo Mølholm | Management | 0 companies |