| Revenue | DKK 281K | -34% |
| EBITDA | DKK 281K | -4% |
| Net profit | DKK 132K | -6% |
| Total assets | DKK 3,4M | +6% |
| Equity | DKK 1,6M | +9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 418 | 411 | 415 | 425 | 229 | 230 | 216 | 238 | 425 | 427 | 428 | 281 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -136 | -0 |
| EBITDA | 418 | 411 | 415 | 425 | 229 | 230 | 216 | 238 | 425 | 427 | 292 | 281 |
| Depreciation & amort. | -137 | -137 | -137 | -137 | -137 | -137 | -137 | -96 | -76 | -56 | -56 | -56 |
| EBIT | 281 | 273 | 277 | 287 | 92 | 92 | 79 | 142 | 350 | 371 | 236 | 226 |
| Net financials | -172 | -135 | -92 | -76 | -76 | -83 | -66 | -60 | -63 | -51 | -57 | -56 |
| Profit before tax | 108 | 138 | 185 | 211 | 16 | 10 | 13 | 82 | 286 | 320 | 180 | 170 |
| Tax | 28 | 28 | 44 | 50 | 3 | 1 | 3 | 18 | 63 | 71 | 39 | 38 |
| Net profit | 81 | 111 | 141 | 161 | 13 | 8 | 10 | 65 | 223 | 249 | 140 | 132 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.881 | 3.743 | 3.804 | 3.897 | 3.723 | 3.642 | 3.521 | 3.461 | 3.257 | 3.442 | 3.173 | 3.357 |
| Equity | 367 | 478 | 618 | 780 | 792 | 800 | 810 | 875 | 1.098 | 1.347 | 1.488 | 1.620 |
| Long-term debt | 1.824 | 1.631 | 1.437 | 1.234 | 1.036 | 835 | 634 | 405 | 192 | 0 | 0 | 0 |
| Short-term debt | 1.640 | 1.582 | 1.690 | 1.818 | 1.825 | 1.932 | 1.993 | 2.082 | 1.848 | 1.950 | 1.518 | 1.544 |
| Total debt | 3.464 | 3.214 | 3.128 | 3.052 | 2.861 | 2.767 | 2.627 | 2.487 | 2.040 | 1.950 | 1.518 | 1.544 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AL Founder | Founder | 2006 | — | — |
FM Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VMC VEJLE HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Anne-Mette Lawcock | Founder | 0 companies |
| Frank Meilvang Lawcock | Management | 0 companies |