| Revenue | DKK 1,4M | +12% |
| EBITDA | DKK 1,4M | +19% |
| Net profit | DKK 845K | +225% |
| Total assets | DKK 30,9M | +24% |
| Equity | DKK 9,8M | +9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 686 | 332 | 371 | 145 | 271 | 889 | 778 | 983 | 958 | 979 | 886 | 936 | 1.241 | 1.393 |
| Staff expenses | -106 | -31 | -124 | -104 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -90 | -90 | -27 |
| EBITDA | 209 | 301 | 247 | 42 | 270 | 889 | 778 | 983 | 958 | 979 | 886 | 847 | 1.151 | 1.366 |
| Depreciation & amort. | -82 | -82 | 258 | -124 | -174 | -191 | -222 | -224 | -224 | -230 | -237 | -236 | -252 | -404 |
| EBIT | 127 | 219 | -12 | -82 | 96 | 698 | 555 | 759 | 734 | 748 | 649 | 610 | 899 | 963 |
| Net financials | -83 | -268 | -314 | -253 | -302 | -356 | -489 | -478 | -586 | -512 | -445 | -474 | -505 | 223 |
| Profit before tax | 44 | -49 | -326 | -335 | -206 | 342 | 67 | 282 | 148 | 237 | 205 | 136 | 395 | 1.185 |
| Tax | 28 | 42 | 19 | -48 | -2 | 78 | 89 | 108 | 89 | 110 | 88 | 82 | 134 | 340 |
| Net profit | 17 | -91 | -344 | -287 | -204 | 264 | -22 | 173 | 60 | 127 | 116 | 54 | 260 | 845 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.239 | 11.948 | 14.561 | 14.913 | 17.408 | 21.993 | 23.141 | 22.943 | 22.787 | 24.026 | 23.661 | 23.357 | 24.893 | 30.907 |
| Equity | 8.891 | 8.800 | 8.456 | 8.169 | 7.965 | 8.230 | 8.207 | 8.381 | 8.440 | 8.567 | 8.683 | 8.738 | 8.998 | 9.843 |
| Long-term debt | 0 | 0 | 0 | 0 | 9.091 | 13.375 | 14.527 | 14.178 | 13.982 | 15.064 | 14.576 | 14.156 | 15.250 | 19.826 |
| Short-term debt | 3.348 | 3.148 | 6.105 | 6.744 | 352 | 388 | 406 | 384 | 365 | 395 | 401 | 464 | 645 | 1.238 |
| Total debt | 3.348 | 3.148 | 6.105 | 6.744 | 9.443 | 13.763 | 14.933 | 14.563 | 14.347 | 15.459 | 14.977 | 14.620 | 15.895 | 21.064 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2025 | — | — |
AL Chief Executive Officer | Chief Executive Officer | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AM HOLDING 2000 ApS | Company | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Raagaard Larsen | Management | 0 companies |
| Arne Larsen | Chief Executive Officer | 0 companies |
| Martin Raagaard Larsen | Board of Directors | 0 companies |
| Charlotte Raagaard Larsen | Board of Directors | 0 companies |
| Marianne Larsen | Board of Directors | 0 companies |