| Revenue | DKK 249K | -17% |
| EBITDA | DKK 249K | -17% |
| Net profit | DKK 13K | -83% |
| Total assets | DKK 4,2M | +8% |
| Equity | DKK 1,2M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 123 | 244 | 331 | 321 | 292 | 317 | 335 | 309 | 307 | 276 | 246 | 67 | 299 | 249 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 67 | 182 | 331 | 321 | 292 | 317 | 335 | 309 | 307 | 276 | 246 | 67 | 299 | 249 |
| Depreciation & amort. | -0 | -0 | -62 | -62 | -62 | -62 | -62 | -62 | -62 | -62 | -62 | -63 | -63 | -57 |
| EBIT | 67 | 182 | 269 | 259 | 230 | 256 | 274 | 248 | 245 | 214 | 184 | 4 | 237 | 192 |
| Net financials | -319 | -157 | -169 | -164 | -156 | -215 | -186 | -181 | -253 | -79 | 863 | -126 | -136 | -177 |
| Profit before tax | -252 | 25 | 100 | 95 | 74 | 41 | 87 | 67 | -8 | 135 | 1.047 | -122 | 100 | 15 |
| Tax | -63 | 10 | 22 | 25 | 18 | 9 | 19 | 15 | -2 | 31 | 236 | -26 | 23 | 2 |
| Net profit | -189 | 15 | 78 | 69 | 56 | 32 | 68 | 51 | -6 | 104 | 811 | -96 | 77 | 13 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.699 | 4.562 | 4.479 | 4.392 | 4.316 | 4.251 | 4.187 | 4.159 | 5.199 | 4.104 | 4.064 | 3.960 | 3.890 | 4.189 |
| Equity | — | -107 | -29 | 40 | 96 | 127 | 195 | 247 | 241 | 345 | 1.156 | 1.059 | 1.137 | 1.150 |
| Long-term debt | 6.915 | 6.582 | 3.122 | 3.126 | 2.960 | 2.885 | 2.786 | 2.685 | 3.389 | 3.263 | 2.369 | 2.309 | 2.229 | 2.724 |
| Short-term debt | 1.364 | 1.379 | 1.386 | 1.226 | 1.260 | 1.239 | 1.206 | 1.227 | 1.569 | 497 | 536 | 592 | 525 | 313 |
| Total debt | 8.279 | 7.961 | 4.508 | 4.352 | 4.220 | 4.124 | 3.992 | 3.912 | 4.959 | 3.759 | 2.905 | 2.901 | 2.754 | 3.037 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AV Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Our Family Invest ApS | Company | 50.0% | 50.0% | 2015 |
| Individual | 50.0% | 50.0% | 2008 | |
| Individual | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Vejbæk Bodilsen | Management | 0 companies |