| Revenue | DKK 1,5M | +4% |
| EBITDA | DKK 550K | +8% |
| Net profit | DKK 382K | +18% |
| Total assets | DKK 4,5M | +1% |
| Equity | DKK 2,3M | +20% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7.598 | -8.492 | — | 2.002 | 5.810 | 2.219 | 1.904 | 2.078 | 1.404 | 1.242 | 1.330 | 1.344 | 1.420 | 1.479 |
| Staff expenses | -1.967 | -2.143 | -0 | -2.024 | -1.634 | -1.603 | -1.531 | -1.335 | -1.100 | -876 | -815 | -806 | -912 | -928 |
| EBITDA | -572 | -620 | 0 | -21 | 475 | 616 | 373 | 744 | 305 | 365 | 508 | 538 | 508 | 550 |
| Depreciation & amort. | -18 | -23 | -0 | -57 | 135 | -172 | -177 | -182 | -107 | -106 | -106 | -50 | -44 | -13 |
| EBIT | -590 | -642 | 0 | -79 | 340 | 444 | 196 | 562 | 197 | 259 | 401 | 488 | 464 | 538 |
| Net financials | -73 | -33 | 0 | -49 | -113 | -133 | -119 | -107 | -114 | -94 | -75 | -85 | -44 | -40 |
| Profit before tax | -517 | -610 | 0 | -127 | 227 | 311 | 76 | 455 | 83 | 166 | 326 | 403 | 420 | 498 |
| Tax | -130 | -153 | -0 | -25 | 70 | 56 | 24 | 103 | 24 | 40 | 73 | 97 | 96 | 116 |
| Net profit | -387 | -457 | 0 | -102 | 157 | 255 | 53 | 352 | 59 | 126 | 253 | 306 | 324 | 382 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.482 | 3.335 | 0 | 4.660 | 4.273 | 4.693 | 4.026 | 4.660 | 4.282 | 4.377 | 4.946 | 4.224 | 4.412 | 4.468 |
| Equity | 1.516 | 1.973 | 0 | 23 | 179 | 435 | 488 | 840 | 899 | 1.024 | 1.278 | 1.584 | 1.908 | 2.290 |
| Long-term debt | 0 | 0 | 0 | 3.059 | 2.832 | 2.837 | 2.616 | 2.652 | 2.519 | 2.281 | 1.903 | 1.697 | 1.450 | 1.275 |
| Short-term debt | -1.966 | -1.362 | 0 | 1.579 | 1.253 | 1.395 | 900 | 1.146 | 848 | 1.065 | 1.764 | 932 | 1.039 | 882 |
| Total debt | -1.966 | -1.362 | 0 | 4.638 | 4.085 | 4.232 | 3.516 | 3.798 | 3.367 | 3.346 | 3.667 | 2.629 | 2.489 | 2.157 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MV Management | Management | 2015 | — | — |
AH Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VORRE HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
ALTO HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Vorre | Management | 0 companies |
| Alex Højfeldt | Management | 0 companies |