| Revenue | DKK -43K | +18% |
| EBITDA | DKK -103K | -7% |
| Net profit | DKK -3K | -101% |
| Total assets | DKK 2,7M | -7% |
| Equity | DKK 2,7M | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -8 | -34 | -9 | -23 | 40 | 42 | -16 | 112 | -34 | -34 | -25 | -35 | -37 | -43 |
| Staff expenses | -206 | -186 | -190 | -205 | -61 | -0 | -0 | -423 | -136 | -60 | -70 | -80 | -60 | -60 |
| EBITDA | -213 | -219 | -199 | -228 | -21 | 42 | -16 | -311 | -170 | -94 | -95 | -115 | -97 | -103 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -213 | -219 | -199 | -228 | -21 | 42 | -16 | -311 | -170 | -94 | -95 | -115 | -97 | -103 |
| Net financials | -490 | 316 | -449 | -50 | 211 | 1.161 | 93 | 2.626 | -44 | 358 | -380 | 95 | 339 | 101 |
| Profit before tax | -703 | 97 | -648 | -277 | 190 | 1.203 | 77 | 2.315 | -214 | 265 | -475 | -20 | 242 | -3 |
| Tax | -175 | 39 | 167 | -4 | -15 | 36 | -3 | -42 | -46 | 58 | -0 | 11 | -0 | -0 |
| Net profit | -528 | 58 | -815 | -273 | 205 | 1.166 | 79 | 2.357 | -167 | 206 | -475 | -31 | 242 | -3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.773 | 7.223 | 5.867 | 5.033 | 4.591 | 5.142 | 4.321 | 5.769 | 4.699 | 4.300 | 3.426 | 2.800 | 2.941 | 2.744 |
| Equity | 7.680 | 7.188 | 5.823 | 5.000 | 4.555 | 5.121 | 4.308 | 5.744 | 4.677 | 4.284 | 3.409 | 2.778 | 2.920 | 2.717 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 93 | 35 | 44 | 33 | 36 | 21 | 13 | 25 | 22 | 17 | 17 | 22 | 21 | 27 |
| Total debt | 93 | 35 | 44 | 33 | 36 | 21 | 13 | 25 | 22 | 17 | 17 | 22 | 21 | 27 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AG Founder | Founder | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1995 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Annelise Gruber | Founder | 0 companies |
| Jørn Rubak | Chairman | 0 companies |