| Revenue | DKK 2,1M | +57% |
| EBITDA | DKK 670K | +3538% |
| Net profit | DKK 534K | +5123% |
| Total assets | DKK 2M | +55% |
| Equity | DKK 1,7M | +48% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 256 | 288 | 265 | 286 | 62 | 452 | 908 | 921 | 970 | 894 | 4.202 | 6 | 1.310 | 2.056 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -181 | -1.018 | -1.292 | -1.386 |
| EBITDA | 256 | 288 | 265 | 286 | 62 | 452 | 908 | 921 | 970 | 826 | 4.021 | -1.012 | 18 | 670 |
| Depreciation & amort. | -7 | -7 | -7 | -522 | -0 | -43 | -120 | -135 | -162 | -163 | -70 | -0 | -0 | -0 |
| EBIT | 249 | 281 | 258 | -235 | 62 | 409 | 789 | 786 | 808 | 664 | 3.952 | -1.012 | 18 | 670 |
| Net financials | -121 | -114 | -90 | -69 | -15 | -26 | -118 | -95 | -141 | -157 | -1.357 | -29 | -0 | 21 |
| Profit before tax | 128 | 167 | 168 | -304 | 47 | 384 | 671 | 691 | 667 | 507 | 2.594 | -1.041 | 18 | 691 |
| Tax | 34 | 44 | 25 | 34 | 10 | 85 | 146 | 178 | 133 | 155 | 547 | -223 | 8 | 157 |
| Net profit | 94 | 123 | 143 | -338 | 37 | 298 | 525 | 512 | 534 | 352 | 2.048 | -818 | 10 | 534 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.771 | 1.809 | 1.761 | 1.269 | 1.255 | 9.067 | 10.770 | 10.626 | 10.672 | 9.387 | 5.103 | 1.313 | 1.311 | 2.035 |
| Equity | -305 | -182 | -39 | -377 | -340 | -42 | 483 | 995 | 1.529 | 1.881 | 3.929 | 1.111 | 1.121 | 1.655 |
| Long-term debt | 1.835 | 1.734 | 1.564 | 1.442 | 1.552 | 7.432 | 8.519 | 8.233 | 7.974 | 5.895 | 459 | 0 | 0 | 0 |
| Short-term debt | 242 | 257 | 235 | 204 | 43 | 1.677 | 1.768 | 1.398 | 1.169 | 1.611 | 715 | 203 | 190 | 380 |
| Total debt | 2.076 | 1.991 | 1.800 | 1.646 | 1.595 | 9.109 | 10.287 | 9.631 | 9.143 | 7.506 | 1.174 | 203 | 190 | 380 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BK Management | Management | 2008 | — | — |
LH Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AANA HOLDING ApS | Company | 50.0% | 50.0% | 2016 |
VMD HOLDING ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Kjøller Mejlgaard | Management | 0 companies |
| Lars Hansen | Management | 0 companies |
| Jens Bitsch Pedersen | Chairman | 0 companies |
| Karen Thorø Aagaard | Board of Directors | 0 companies |
| Dorte Hansen | Board of Directors | 0 companies |
| Christian Aagaard Nielsen | Chairman | 0 companies |