| Revenue | DKK 23,9M | +34% |
| EBITDA | DKK 7,6M | +61% |
| Net profit | DKK 18K | +105% |
| Total assets | DKK 29,4M | +32% |
| Equity | DKK 3,6M | +0% |
| Employees | 29 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 11.708 | 13.076 | 19.313 | 17.848 | 23.900 |
| Staff expenses | -7.830 | -9.710 | -13.417 | -12.630 | -16.289 |
| EBITDA | 3.668 | 3.114 | 5.549 | 4.742 | 7.612 |
| Depreciation & amort. | -3.053 | -2.753 | -4.272 | -4.774 | -6.723 |
| EBIT | 615 | 361 | 1.276 | -32 | 888 |
| Net financials | -105 | -139 | -349 | -367 | -851 |
| Profit before tax | 511 | 222 | 928 | -399 | 37 |
| Tax | 126 | 56 | 208 | -78 | 20 |
| Net profit | 384 | 167 | 720 | -321 | 18 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 11.771 | 15.086 | 20.649 | 22.340 | 29.421 |
| Equity | 4.070 | 3.936 | 4.556 | 3.535 | 3.553 |
| Long-term debt | 1.352 | 709 | 4.180 | 6.468 | 10.980 |
| Short-term debt | 6.349 | 10.440 | 11.912 | 12.337 | 14.888 |
| Total debt | 7.701 | 11.149 | 16.093 | 18.805 | 25.869 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
AS Management | Management | 1988 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2002 | |
| Board of Directors | 2014 | |
| Former (1) | ||
| Board of Directors | 2002 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Asger Schmidt Sørensen | Management | 0 companies |
| Magnus Rask Sørensen | Board of Directors | 0 companies |
| Jonna Jul Sørensen | Chairman | 0 companies |
| Jacob Jul Sørensen | Board of Directors | 0 companies |