| Revenue | DKK 90,1M | +7% |
| EBITDA | DKK 21,6M | -7% |
| Net profit | DKK 15,2M | -8% |
| Total assets | DKK 88,1M | +2% |
| Equity | DKK 44,6M | +2% |
| Employees | 130 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.263 | 9.783 | 9.410 | — | 38.424 | 49.422 | 51.754 | 58.742 | 81.214 | 93.095 | 92.589 | 79.978 | 84.240 | 90.088 |
| Staff expenses | -7.240 | -7.310 | -7.331 | -7.215 | -28.903 | -31.369 | -34.380 | -38.340 | -48.483 | -56.540 | -67.251 | -60.476 | -60.959 | -68.459 |
| EBITDA | 2.023 | 2.474 | 2.079 | 2.622 | 9.522 | 18.053 | 17.374 | 20.401 | 32.731 | 36.555 | 25.339 | 19.502 | 23.281 | 21.628 |
| Depreciation & amort. | 77 | 46 | 41 | -39 | -725 | -721 | -726 | -861 | -2.219 | -1.762 | -2.042 | -1.894 | -1.918 | -2.023 |
| EBIT | 1.946 | 2.428 | 2.038 | 2.583 | 8.796 | 17.332 | 16.648 | 19.540 | 30.512 | 34.793 | 23.297 | 17.608 | 21.363 | 19.605 |
| Net financials | 272 | 225 | 266 | 236 | 356 | 409 | 215 | 61 | 11 | 58 | -2 | -169 | -185 | -70 |
| Profit before tax | 2.217 | 2.653 | 2.304 | 2.819 | 9.153 | 17.741 | 16.863 | 19.601 | 30.522 | 34.852 | 23.295 | 17.439 | 21.178 | 19.535 |
| Tax | 562 | 674 | 568 | 669 | 2.040 | 3.914 | 3.761 | 4.349 | 6.726 | 7.682 | 5.168 | 3.414 | 4.686 | 4.314 |
| Net profit | 1.656 | 1.979 | 1.736 | 2.150 | 7.113 | 13.827 | 13.102 | 15.251 | 23.796 | 27.170 | 18.127 | 14.025 | 16.491 | 15.221 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.306 | 15.653 | 14.580 | 13.790 | 48.998 | 65.083 | 46.409 | 56.953 | 86.858 | 106.853 | 111.285 | 88.436 | 86.665 | 88.106 |
| Equity | 9.302 | 9.780 | 9.716 | 10.067 | 22.143 | 29.971 | 15.573 | 20.824 | 32.620 | 41.790 | 39.917 | 38.941 | 43.833 | 44.554 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.195 | 0 | 3.795 | 3.827 | 3.917 | 4.019 | 3.990 |
| Short-term debt | 5.004 | 5.873 | 4.864 | 3.723 | 26.558 | 34.889 | 30.630 | 34.511 | 53.742 | 60.623 | 66.630 | 44.874 | 37.734 | 38.133 |
| Total debt | 5.004 | 5.873 | 4.864 | 3.723 | 26.558 | 34.889 | 30.630 | 35.706 | 53.742 | 64.419 | 70.458 | 48.791 | 41.752 | 42.122 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AL Management | Management | 2010 | — | — |
LB Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
CB Management | Management | 2005 | — | — |
JH Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ALJA INVEST ApS | Company | 66.7% | 66.7% | 2018 |
VHK Staff ApS | Company | 20.0% | 20.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Linck | Management | 0 companies |
| Lars Bay-Smidt | Chief Executive Officer | 0 companies |
| Claus Barrett | Management | 0 companies |
| Jesper Hauge Andreasen | Management | 0 companies |
| Lars-Bo Andersen | Board of Directors | 0 companies |
| Birgitte Bregnbjerg Linck | Board of Directors | 0 companies |
| Jette Andreasen | Board of Directors | 0 companies |
| Mads Danielsen | Chairman | 0 companies |
| Henrik Karup Jørgensen | Chairman | 0 companies |
| Majbrith Søholt Drescher | Chairman | 0 companies |
| John Michael Drescher | Board of Directors | 0 companies |
| Vivian Møllegård | Board of Directors | 0 companies |