| Revenue | DKK 1,4M | +3% |
| EBITDA | DKK 1,6M | +20% |
| Net profit | DKK 954K | +30% |
| Total assets | DKK 39,7M | +9% |
| Equity | DKK 5,6M | +20% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 66 | -1 | -4 | 17 | 69 | 17 | 107 | 307 | 557 | 837 | 1.094 | 1.037 | 1.397 | 1.443 |
| Staff expenses | -62 | -38 | -0 | -0 | -0 | -5 | -0 | -0 | -0 | -0 | -0 | -406 | -196 | -270 |
| EBITDA | 34 | -22 | 47 | 17 | 69 | -322 | 107 | 1.018 | 739 | 837 | 1.519 | 726 | 1.315 | 1.573 |
| Depreciation & amort. | 35 | -30 | -30 | -30 | -24 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2 | -52 | 17 | -13 | 45 | -322 | 107 | 1.018 | 739 | 837 | 1.519 | 726 | 1.315 | 1.573 |
| Net financials | -30 | -21 | 269 | -25 | -33 | -366 | -52 | -110 | -293 | -321 | -247 | 666 | -392 | -344 |
| Profit before tax | -31 | -73 | 286 | -38 | 13 | -354 | 56 | 908 | 446 | 516 | 1.272 | 1.392 | 924 | 1.229 |
| Tax | 15 | 9 | 25 | -4 | 16 | 17 | 13 | 170 | 133 | 114 | 280 | 215 | 188 | 275 |
| Net profit | -46 | -82 | 260 | -34 | -3 | -371 | 42 | 738 | 313 | 403 | 991 | 1.177 | 735 | 954 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.554 | 2.481 | 2.743 | 2.601 | 2.529 | 2.094 | 7.188 | 8.009 | 14.634 | 17.153 | 24.191 | 27.795 | 36.555 | 39.669 |
| Equity | 789 | 707 | 968 | 834 | 731 | 278 | 320 | 1.058 | 1.372 | 1.774 | 2.766 | 3.943 | 4.678 | 5.632 |
| Long-term debt | 1.698 | 1.698 | 1.698 | 1.698 | 1.698 | 1.696 | 4.890 | 6.421 | 11.652 | 14.309 | 20.129 | 20.500 | 19.590 | 21.526 |
| Short-term debt | 66 | 76 | 77 | 69 | 100 | 120 | 1.978 | 391 | 1.337 | 764 | 868 | 2.970 | 11.865 | 11.972 |
| Total debt | 1.764 | 1.774 | 1.775 | 1.767 | 1.798 | 1.816 | 6.868 | 6.812 | 12.990 | 15.072 | 20.997 | 23.469 | 31.455 | 33.499 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Management | Management | 2005 | — | — |
MV Management | Management | 2022 | — | — |
HV Management | Management | 2017 | — | — |
TH Management | Management | 2005 | — | — |
SF Management | Management | 2005 | — | — |
DB Management | Management | 2005 | — | — |
SF Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2020 | |
MVF Holding ApS | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Sørensen | Management | 0 companies |
| Mads Vestergaard Frandsen | Management | 0 companies |
| Heide Vestergaard Frandsen | Management | 0 companies |
| Tommy Hansen | Management | 0 companies |
| Steen Falsner | Management | 0 companies |
| Dan Børge Larsen | Management | 0 companies |
| Sven Flemming Koch | Management | 0 companies |