| Revenue | DKK 13,6M | +54% |
| EBITDA | DKK 10,7M | +70% |
| Net profit | DKK 3,4M | +364% |
| Total assets | DKK 152,9M | +14% |
| Equity | DKK 57,8M | +40% |
| Employees | 6 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 8.013 | 10.770 | 8.161 | 8.813 | 13.583 |
| Staff expenses | -1.098 | -1.659 | -2.373 | -2.323 | -2.914 |
| EBITDA | 6.915 | 9.066 | 5.788 | 6.283 | 10.660 |
| Depreciation & amort. | -2.048 | -2.068 | -1.891 | -2.695 | -3.099 |
| EBIT | 4.867 | 6.998 | 3.897 | 3.587 | 7.562 |
| Net financials | -452 | 1.355 | -1.441 | -2.656 | -3.286 |
| Profit before tax | 4.416 | 8.353 | 2.456 | 932 | 4.276 |
| Tax | 932 | 1.891 | 398 | 202 | 889 |
| Net profit | 3.484 | 6.462 | 2.058 | 730 | 3.387 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 86.467 | 91.432 | 97.388 | 133.785 | 152.856 |
| Equity | 32.102 | 38.564 | 40.622 | 41.352 | 57.812 |
| Long-term debt | 43.498 | 40.743 | 39.865 | 77.057 | 77.773 |
| Short-term debt | 5.016 | 5.779 | 10.975 | 9.249 | 8.882 |
| Total debt | 48.515 | 46.522 | 50.840 | 86.305 | 86.656 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
AV Management | Management | 2021 |
BV Management | Management | 2021 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2024 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2024 | |
| Company | 100% | 100% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Vendelbo Bay Rahbek | Management | 0 companies |
| Brian Vendelbo Rahbek | Management | 0 companies |