| Revenue | DKK 4,6M | +5% |
| EBITDA | DKK 2M | +12% |
| Net profit | DKK 1,2M | +28% |
| Total assets | DKK 5,8M | -8% |
| Equity | DKK 3,7M | +39% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.204 | -2.207 | 2.358 | 2.465 | 3.026 | 3.111 | 3.125 | 2.691 | 2.509 | 3.455 | 3.836 | 4.233 | 4.364 | 4.587 |
| Staff expenses | -1.436 | -1.298 | -1.361 | -1.441 | -1.687 | -1.884 | -1.909 | -2.018 | -1.986 | -1.811 | -2.119 | -2.503 | -2.589 | -2.595 |
| EBITDA | 767 | -279 | 997 | 1.025 | 1.338 | 1.226 | 1.216 | 674 | 523 | 1.643 | 1.717 | 1.731 | 1.775 | 1.991 |
| Depreciation & amort. | 354 | -315 | -266 | -317 | -337 | -370 | -487 | -401 | -450 | -449 | -442 | -418 | -354 | -309 |
| EBIT | 414 | -594 | 731 | 708 | 1.001 | 856 | 729 | 273 | 73 | 1.194 | 1.275 | 1.312 | 1.421 | 1.682 |
| Net financials | -362 | -351 | -360 | -416 | -263 | -179 | -193 | -226 | -214 | -250 | -193 | -233 | -243 | -173 |
| Profit before tax | 52 | -119 | 371 | 291 | 738 | 677 | 537 | 47 | -141 | 945 | 1.081 | 1.079 | 1.178 | 1.510 |
| Tax | 11 | 63 | 92 | 66 | 164 | 150 | 118 | 10 | -53 | 207 | 241 | 239 | 263 | 340 |
| Net profit | 41 | -182 | 279 | 225 | 574 | 528 | 418 | 37 | -88 | 737 | 841 | 840 | 915 | 1.170 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.658 | 5.656 | 6.328 | 7.777 | 7.209 | 7.100 | 6.948 | 7.705 | 6.731 | 7.089 | 6.868 | 7.136 | 6.318 | 5.811 |
| Equity | 198 | 380 | 559 | 1.454 | 1.978 | 2.206 | 2.124 | 1.761 | 1.370 | 2.107 | 2.248 | 2.288 | 2.653 | 3.698 |
| Long-term debt | 4.725 | -4.549 | 4.466 | 4.763 | 3.348 | 3.104 | 2.718 | 3.404 | 954 | 2.986 | 2.759 | 2.532 | 1.805 | 0 |
| Short-term debt | 735 | -727 | 1.303 | 1.332 | 1.621 | 1.496 | 1.817 | 2.241 | 4.248 | 1.751 | 1.647 | 2.137 | 1.705 | 1.978 |
| Total debt | 5.459 | -5.276 | 5.769 | 6.095 | 4.969 | 4.601 | 4.535 | 5.645 | 5.201 | 4.737 | 4.405 | 4.669 | 3.510 | 1.978 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AL Management | Management | 2008 | — | — |
CV Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Videbæk Holding 2020 ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Anni Lauritsen | Management | 0 companies |
| Charlotte Videbæk | Management | 0 companies |