| Revenue | DKK 19K | -52% |
| EBITDA | DKK -271K | -8% |
| Net profit | DKK -1,7M | -119% |
| Total assets | DKK 16M | -27% |
| Equity | DKK 15,6M | -27% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -29 | -62 | 30 | 5 | -51 | 68 | -13 | 70 | -128 | -68 | 54 | 50 | 39 | 19 |
| Staff expenses | -0 | -50 | -0 | -50 | -75 | -75 | -75 | -90 | -90 | -90 | -90 | -290 | -290 | -290 |
| EBITDA | -29 | -112 | 30 | -45 | -126 | -7 | -88 | -20 | -968 | -158 | -36 | -240 | -251 | -271 |
| Depreciation & amort. | -0 | -6 | -6 | -6 | -14 | -71 | -71 | -71 | -10 | -13 | -34 | -34 | -34 | -34 |
| EBIT | -29 | -118 | 24 | -51 | -139 | -78 | -159 | -91 | -978 | -171 | -70 | -274 | -285 | -305 |
| Net financials | -1.118 | 2.559 | 2.263 | -1.369 | 772 | 1.514 | 801 | 2.628 | 913 | 4.876 | 2.625 | 3.584 | -715 | -1.915 |
| Profit before tax | -1.148 | 2.441 | 2.287 | -1.420 | -633 | 1.436 | 641 | 2.537 | -66 | 4.704 | 2.555 | 3.310 | -1.000 | -2.221 |
| Tax | -68 | 567 | 445 | 587 | -237 | 293 | -367 | 491 | 66 | 852 | 424 | 647 | -212 | -495 |
| Net profit | -1.080 | 1.874 | 1.842 | -2.008 | -395 | 1.143 | 1.008 | 2.046 | -131 | 3.852 | 2.131 | 2.663 | -788 | -1.726 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.065 | 0 | 0 | 0 | 21.922 | 22.219 | 24.070 | 20.741 | 19.612 | 23.921 | 21.876 | 23.249 | 21.951 | 16.003 |
| Equity | 20.064 | 0 | 0 | 0 | 19.991 | 20.203 | 21.211 | 19.757 | 19.426 | 22.278 | 21.309 | 22.172 | 21.323 | 15.597 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.500 | 1.500 | 1.500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -1 | 0 | 0 | 0 | 432 | 516 | 1.359 | 984 | 186 | 1.643 | 567 | 1.077 | 628 | 406 |
| Total debt | -1 | 0 | 0 | 0 | 1.932 | 2.016 | 2.859 | 984 | 186 | 1.643 | 567 | 1.077 | 628 | 406 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Management | Management | 2013 | — | — |
AE Founder | Founder | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Chairman | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Pia Elisabeth Lykke Grube | Management | 0 companies |
| Anni Elisabeth Sørensen | Founder | 0 companies |
| Henrik Lykke Sørensen | Chairman | 0 companies |
| Martin Beck | Chairman | 0 companies |