| Revenue | — | — |
| EBITDA | DKK -38K | +6% |
| Net profit | DKK -75K | +3% |
| Total assets | DKK 1M | -4% |
| Equity | DKK -315K | -31% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5.398 | 3.197 | 0 | 0 | -198 | 5.000 | 0 | -2 | 10.148 | 0 | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5.398 | 2.067 | -178 | -2.748 | -198 | 5.000 | 0 | -2 | 10.148 | -406 | -28 | -40 | -38 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5.398 | 2.067 | -178 | -2.748 | -198 | 5.000 | 0 | -2 | 10.148 | -406 | -28 | -40 | -38 |
| Net financials | -257 | -263 | -252 | -608 | -79 | 90 | 0 | 0 | -248 | -52 | -43 | -38 | -38 |
| Profit before tax | -5.655 | 1.803 | -430 | -3.356 | -278 | 5.090 | 0 | -2 | 9.900 | -458 | -71 | -78 | -75 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -5.655 | 1.803 | -430 | -3.356 | -278 | 5.090 | 0 | -2 | 9.900 | -458 | -71 | -78 | -75 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.483 | 2.608 | 2.505 | 36 | 38 | 34 | 34 | 34 | 1.881 | 1.125 | 1.083 | 1.043 | 1.005 |
| Equity | -13.528 | -10.725 | -11.155 | -14.511 | -14.789 | -9.699 | -9.699 | -9.701 | 199 | -91 | -162 | -240 | -315 |
| Long-term debt | 8.375 | 5.586 | 4.586 | 3.586 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.637 | 7.746 | 9.074 | 10.962 | 14.827 | 9.733 | 9.733 | 9.735 | 1.682 | 1.216 | 1.245 | 1.282 | 1.320 |
| Total debt | 16.011 | 13.332 | 13.660 | 14.548 | 14.827 | 9.733 | 9.733 | 9.735 | 1.682 | 1.216 | 1.245 | 1.282 | 1.320 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AD Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
MK Audit | Audit | 1998 | — | — |
PE Management | Management | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AGENDUS HOLDING ApS | Company | 90.0% | 90.0% | 2009 |
GH 2007 INVEST ApS | Company | 10.0% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Dam | Chief Executive Officer | 0 companies |
| Mogens Kibsgaard | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Karsten Kielland | Chairman | 0 companies |
| Søren Theilgaard | Chairman | 0 companies |