| Revenue | DKK -7K | -1% |
| EBITDA | DKK -7K | +1% |
| Net profit | DKK 1,8M | -40% |
| Total assets | DKK 31,1M | +2% |
| Equity | DKK 28,6M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 | 5 | — | -5 | -5 | -5 | -6 | -6 | -7 | -11 | -8 | -8 | -7 | -7 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 5 | 5 | 0 | -5 | -5 | -5 | -6 | -6 | -7 | -11 | -8 | -8 | -7 | -7 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 5 | 5 | 0 | -5 | -5 | -5 | -6 | -6 | -7 | -11 | -8 | -8 | -7 | -7 |
| Net financials | -317 | -321 | 0 | 2.228 | 2.438 | 2.657 | 3.037 | 2.819 | 1.317 | 4.465 | 6.482 | 4.080 | 3.140 | 1.882 |
| Profit before tax | -312 | -316 | 0 | 2.223 | 2.433 | 2.652 | 3.030 | 2.812 | 1.311 | 4.453 | 6.474 | 4.072 | 3.133 | 1.875 |
| Tax | -8 | -8 | -0 | 7 | 7 | 7 | 8 | 14 | -27 | 121 | 73 | 30 | 137 | 76 |
| Net profit | -304 | -308 | 0 | 2.216 | 2.426 | 2.644 | 3.022 | 2.798 | 1.338 | 4.333 | 6.401 | 4.042 | 2.996 | 1.799 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.905 | 9.122 | 0 | 0 | 13.625 | 15.869 | 17.493 | 18.942 | 18.530 | 21.360 | 27.157 | 29.256 | 30.583 | 31.135 |
| Equity | 8.892 | 9.100 | 0 | 0 | 13.620 | 15.864 | 17.386 | 18.684 | 18.522 | 21.355 | 25.756 | 27.798 | 28.794 | 28.593 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -13 | -21 | 0 | 0 | 5 | 5 | 107 | 258 | 8 | 5 | 1.401 | 1.457 | 1.789 | 2.542 |
| Total debt | -13 | -21 | 0 | 0 | 5 | 5 | 107 | 258 | 8 | 5 | 1.401 | 1.457 | 1.789 | 2.542 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AD Founder | Founder | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 100.0% | 2000 | |
| Individual | 5.0% | 0.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Anne-Lise Dobel Risør | Founder | 0 companies |
| Inge Risør | Board of Directors | 0 companies |