| Revenue | DKK 714K | +18% |
| EBITDA | DKK 840 | +101% |
| Net profit | DKK 37K | +162% |
| Total assets | DKK 1,2M | -14% |
| Equity | DKK 811K | +5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.576 | 790 | 511 | 157 | 1.699 | 1.707 | 1.432 | 1.333 | 973 | 986 | 658 | 605 | 714 |
| Staff expenses | -843 | -357 | -325 | -487 | -1.006 | -1.022 | -1.016 | -827 | -742 | -752 | -726 | -663 | -713 |
| EBITDA | 734 | 434 | 186 | -330 | 322 | 265 | 90 | 56 | 231 | 233 | -68 | -58 | 1 |
| Depreciation & amort. | -596 | -363 | -507 | -1.503 | -263 | -264 | -269 | -250 | -219 | -217 | -93 | -28 | -0 |
| EBIT | 138 | 71 | -321 | -1.833 | 59 | 2 | -179 | -194 | 11 | 16 | -161 | -86 | 1 |
| Net financials | 15 | -17 | -18 | 49 | 18 | 5 | 6 | 9 | 9 | 16 | 17 | 11 | 46 |
| Profit before tax | 153 | 54 | -339 | -1.784 | 77 | 7 | -173 | -190 | 21 | 32 | -144 | -75 | 47 |
| Tax | 44 | -4 | -99 | -398 | 17 | 2 | -38 | -41 | 5 | 7 | -32 | -17 | 10 |
| Net profit | 109 | 58 | -240 | -1.386 | 60 | 5 | -135 | -149 | 16 | 25 | -112 | -59 | 37 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.377 | 4.595 | 4.367 | 2.068 | 2.103 | 1.588 | 1.588 | 1.369 | 1.441 | 1.591 | 1.558 | 1.385 | 1.185 |
| Equity | 2.691 | 2.750 | 2.509 | 1.123 | 1.183 | 1.189 | 1.054 | 905 | 921 | 946 | 834 | 775 | 811 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 624 | 1.554 | 1.521 | 945 | 920 | 399 | 535 | 464 | 520 | 645 | 724 | 610 | 374 |
| Total debt | 624 | 1.554 | 1.521 | 945 | 920 | 399 | 535 | 464 | 520 | 645 | 724 | 610 | 374 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
AA Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1994 | — | — | |
| Chairman | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AA INTERNATIONAL CONSULTING ApS | Company | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Nielsen Grøndahl | Chief Executive Officer | 0 companies |
| Annette Andersen Grøndahl | Chief Executive Officer | 0 companies |
| Mogens Olsen | Board of Directors | 0 companies |
| Kent Villibald Hansen | Board of Directors | 0 companies |
| Lissi Vejborg | Board of Directors | 0 companies |
| Aksel Bjødstrup Andreasen | Board of Directors | 0 companies |
| Esther Andersen | Board of Directors | 0 companies |
| Linda Sjøstrøm | Board of Directors | 0 companies |
| Bo Sture Lehmberg du Plessis de Richelieu | Board of Directors | 0 companies |
| Peter Michael Schiønning Ibsen | Board of Directors | 0 companies |
| Henning Bahr | Board of Directors | 0 companies |
| Claus Erik Amann | Chairman | 0 companies |