| Revenue | DKK 601K | -99% |
| EBITDA | DKK -5,9M | -14% |
| Net profit | DKK -3,7M | +47% |
| Total assets | DKK 37,2M | -10% |
| Equity | DKK 36,9M | -9% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 37.497 | 98.385 | 39.777 | 88.652 | 26.778 | 54.562 | 40.413 | 80.825 | 75.914 | 5.691 | 43.441 | 601 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 4.735 | 273 | 6.847 | 10.671 | 4.376 | 7.499 | -10.242 | -5.362 | 11.647 | -6.962 | -5.142 | -5.863 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 4.735 | 273 | 6.847 | 10.671 | 4.376 | 7.499 | -10.242 | -5.362 | 11.647 | -6.962 | -5.142 | -5.863 |
| Net financials | -2.222 | -4.936 | -6.289 | -3.995 | -2.735 | -3.042 | -3.100 | -17.732 | 6.472 | -22.315 | -1.679 | 818 |
| Profit before tax | 4.514 | -48.817 | 8.280 | 8.306 | -123.089 | -21.072 | -71.888 | -23.094 | 18.119 | -29.276 | -6.821 | -5.044 |
| Tax | -4.245 | -3.566 | 527 | 1.797 | -13.476 | -1.132 | -3.986 | -848 | 556 | -4.839 | 163 | -1.338 |
| Net profit | 8.758 | -45.251 | 7.754 | 6.509 | -109.613 | -19.941 | -67.902 | -22.245 | 17.562 | -24.437 | -6.984 | -3.706 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 487.314 | 467.481 | 403.026 | 377.050 | 293.303 | 244.978 | 193.263 | 161.152 | 136.601 | 80.232 | 41.499 | 37.193 |
| Equity | 265.850 | 220.600 | 228.353 | 234.134 | 124.521 | 104.580 | 36.678 | 14.432 | 71.995 | 47.557 | 40.573 | 36.867 |
| Long-term debt | 14.636 | 7.739 | 8.384 | 7.678 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 206.712 | 239.084 | 166.091 | 135.233 | 168.782 | 140.398 | 156.585 | 146.720 | 64.607 | 32.675 | 926 | 326 |
| Total debt | 221.406 | 246.823 | 174.673 | 142.916 | 168.782 | 140.398 | 156.585 | 146.720 | 64.607 | 32.675 | 926 | 326 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1993 | — | — |
VS Management | Management | 2019 | — | — |
MV Management | Management | 1993 | — | — |
MT Management | Management | 2018 | — | — |
PE Management | Management | 1993 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1993 | — | — | |
| Chairman | 1993 | — | — | |
| Chairman | 1997 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 1993 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Agat Management A/S | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Vivi Sørensen | Management | 0 companies |
| Michael Vinther | Management | 0 companies |
| Morten Tousgaard | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Kurt Mogensen | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| John Gerløv Jacobsen | Chairman | 0 companies |
| Rune Bech Kjældgaard | Board of Directors | 0 companies |
| Robert Andersen | Chairman | 0 companies |
| Niels Erik Nielsen | Chairman | 0 companies |
| Kim Madsen | Board of Directors | 0 companies |
| Brian Schiønning Larsen | Board of Directors | 0 companies |
| Frede Clausen | Chairman | 0 companies |
| Søren Holm | Chairman | 0 companies |
| Niels Christian Thorbjørn Olsen | Board of Directors | 0 companies |
| Per Søndergaard Pedersen | Chairman | 0 companies |