| Revenue | DKK 49K | -93% |
| EBITDA | DKK 32K | -96% |
| Net profit | DKK 3K | -99% |
| Total assets | DKK 1,1M | +517% |
| Equity | DKK -342K | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 164 | 123 | 159 | 48 | 87 | 10 | -13 | 756 | 49 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -18 |
| EBITDA | 0 | 0 | 0 | 0 | 164 | 123 | 159 | 48 | 87 | 10 | -13 | 756 | 32 |
| Depreciation & amort. | -0 | -28 | -28 | -28 | -105 | -91 | -91 | -164 | -164 | -164 | -0 | -530 | -0 |
| EBIT | 0 | -28 | -28 | -28 | 59 | 32 | 68 | -115 | -77 | -154 | -13 | 226 | 32 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -88 | 0 | 0 | -0 | -27 |
| Profit before tax | 0 | -28 | -28 | -28 | 59 | 32 | 68 | -115 | -165 | -154 | -13 | 226 | 4 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -4 | -0 | -0 | -19 | 1 |
| Net profit | 0 | -28 | -28 | -28 | 59 | 32 | 68 | -115 | -161 | -154 | -13 | 245 | 3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 627 | 599 | 570 | 542 | 823 | 1.132 | 1.225 | 1.504 | 1.425 | 1.246 | 1.820 | 175 | 1.079 |
| Equity | -222 | -250 | -279 | -307 | -248 | -216 | -148 | -264 | -424 | -578 | -591 | -346 | -342 |
| Long-term debt | 410 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 520 | 0 |
| Short-term debt | 439 | 849 | 849 | 849 | 1.071 | 1.348 | 1.374 | 1.768 | 1.849 | 1.824 | 2.411 | 0 | 1.421 |
| Total debt | 849 | 849 | 849 | 849 | 1.071 | 1.348 | 1.374 | 1.768 | 1.849 | 1.824 | 2.411 | 520 | 1.421 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AV Founder | Founder | 1999 | — | — |
PB Management | Management | 2020 | — | — |
PA Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
NM Management | Management | 2017 | — | — |
KD Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Aida Vestergaard Andersen | Founder | 0 companies |
| Patrick Bruun Hansen | Management | 0 companies |
| Per Andersen | Chief Executive Officer | 0 companies |
| Nicolai Magnussen | Management | 0 companies |
| Kasper Damgaard Hansen | Management | 0 companies |
| Olav Classen | Board of Directors | 0 companies |