| Revenue | DKK 762K | -3083% |
| EBITDA | DKK 762K | +3083% |
| Net profit | DKK -2,1M | -724% |
| Total assets | DKK 39,2M | +8% |
| Equity | DKK -80,4M | -3% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.588 | 23.862 | 9.605 | 1.286 | -73 | 85 | -13 | 59 | -53 | -26 | 762 |
| Staff expenses | -22.916 | -15.066 | -12.660 | -4.809 | -317 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -19.328 | 8.797 | -3.055 | -3.523 | -390 | 85 | -13 | 59 | -53 | -26 | 762 |
| Depreciation & amort. | 646 | -514 | -397 | -159 | -99 | -44 | -14 | -4 | -0 | -0 | -0 |
| EBIT | -19.974 | 8.283 | -3.452 | -3.682 | -490 | 41 | -26 | 55 | -53 | -26 | 762 |
| Net financials | -1.525 | -13.522 | -28.832 | -25.416 | 7.917 | 1.746 | 886 | -1.672 | -3.051 | -231 | -2.879 |
| Profit before tax | -21.499 | -5.239 | -32.284 | -29.098 | 7.428 | 1.787 | 860 | -1.617 | -3.104 | -257 | -2.117 |
| Tax | -4.354 | 1.877 | -780 | -49 | -1.344 | -192 | 176 | -0 | -0 | -0 | -0 |
| Net profit | -17.144 | -7.115 | -31.504 | -29.049 | 8.771 | 1.979 | 684 | -1.617 | -3.104 | -257 | -2.117 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 34.562 | 26.769 | 23.691 | 17.155 | 27.188 | 31.773 | 31.838 | 32.986 | 34.542 | 36.409 | 39.158 |
| Equity | -17.064 | -24.180 | -55.684 | -84.732 | -75.961 | -73.982 | -73.298 | -74.915 | -78.019 | -78.276 | -80.393 |
| Long-term debt | 0 | 0 | 0 | 99.177 | 102.945 | 105.628 | 105.012 | 107.375 | 111.997 | 114.124 | 118.965 |
| Short-term debt | 51.626 | 50.949 | 79.375 | 2.711 | 204 | 127 | 124 | 527 | 564 | 561 | 587 |
| Total debt | 51.626 | -50.949 | 79.375 | 101.888 | 103.149 | 105.755 | 105.136 | 107.901 | 112.561 | 114.685 | 119.552 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Area9 Lyceum ApS | Company | 100.0% | 100.0% | 2018 |
| Individual | 20.0% | 20.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Asger Kunuk Alstrup Palm | Management | 0 companies |
| Ulrik Juul Christensen | Chairman | 0 companies |
| Patrick Milano | Board of Directors | 0 companies |