| Revenue | DKK 1,2M | +61% |
| EBITDA | DKK 1,2M | +63% |
| Net profit | DKK 489K | +326% |
| Total assets | DKK 5,8M | +8% |
| Equity | DKK 2,9M | +20% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 548 | 270 | 346 | 739 | 1.188 |
| Staff expenses | -56 | -29 | -30 | -29 | -32 |
| EBITDA | 493 | 241 | 317 | 710 | 1.156 |
| Depreciation & amort. | -271 | -291 | -293 | -451 | -450 |
| EBIT | 221 | -51 | 24 | 259 | 706 |
| Net financials | -24 | -26 | -118 | -112 | -79 |
| Profit before tax | 197 | -77 | -94 | 147 | 627 |
| Tax | 43 | -17 | -21 | 32 | 138 |
| Net profit | 154 | -60 | -73 | 115 | 489 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.737 | 4.089 | 4.028 | 5.356 | 5.771 |
| Equity | 2.441 | 2.381 | 2.308 | 2.423 | 2.912 |
| Long-term debt | 1.528 | 1.437 | 1.331 | 1.198 | 994 |
| Short-term debt | 676 | 196 | 335 | 1.649 | 1.798 |
| Total debt | 2.205 | 1.633 | 1.666 | 2.847 | 2.792 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
AV Management | Management | 2021 |
| Former (1) | ||
KM Management | Management | 2017 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2022 | |
| Chairman | 2025 | |
| Board of Directors | 2020 | |
| Former (5) | ||
| Deputy Chairman | 2017 – 2019 | |
| Board of Directors | 2021 – 2022 | |
| Board of Directors | 2017 – 2021 | |
| Chairman | 2017 – 2024 | |
| Chairman | 2024 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Anja Vinstrup Vrangager | Management | 0 companies |
| Karin Margrethe Eilers | Management | 0 companies |
| Knud Damgaard | Deputy Chairman | 0 companies |
| Claus Mørkbak Højrup | Board of Directors | 0 companies |
| Jens Kirketerp Bøegh Jensen | Board of Directors | 0 companies |
| Per Anholm Nørgaard | Board of Directors | 0 companies |
| Michael Lundgaard Thomsen | Chairman | 0 companies |
| Anker Laden-Andersen | Chairman | 0 companies |
| Søren Steen Smalbro | Chairman | 0 companies |
| Kim Bennedsen | Board of Directors | 0 companies |