| Revenue | DKK -16K | +13% |
| EBITDA | DKK -16K | -13% |
| Net profit | DKK 866K | +19% |
| Total assets | DKK 4,1M | -14% |
| Equity | DKK 4M | -16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | -8 | -8 | -15 | -12 | -12 | -11 | -12 | -12 | -12 | -12 | -14 | -14 | -16 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6 | -8 | -8 | -15 | -7 | -7 | -6 | -12 | -12 | -12 | -12 | -14 | -14 | -16 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6 | -8 | -8 | -15 | -7 | -7 | -6 | -12 | -12 | -12 | -12 | -14 | -14 | -16 |
| Net financials | 659 | 945 | 1.248 | 376 | 369 | 262 | 167 | 302 | 872 | 2.704 | 1.470 | 1.644 | 736 | 879 |
| Profit before tax | 653 | 937 | 1.240 | 361 | 363 | 255 | 161 | 291 | 860 | 2.692 | 1.458 | 1.630 | 723 | 863 |
| Tax | 4 | -2 | -2 | -4 | 3 | 3 | 3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 |
| Net profit | 649 | 939 | 1.242 | 365 | 360 | 253 | 158 | 294 | 864 | 2.695 | 1.461 | 1.633 | 725 | 866 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.639 | 3.537 | 4.491 | 4.229 | 4.318 | 4.243 | 4.126 | 4.223 | 4.228 | 6.394 | 5.986 | 5.873 | 4.830 | 4.136 |
| Equity | 2.633 | 3.321 | 4.214 | 4.078 | 4.188 | 4.191 | 4.099 | 4.143 | 4.007 | 5.702 | 5.563 | 5.596 | 4.721 | 3.988 |
| Long-term debt | 0 | 207 | 91 | 74 | 93 | 0 | 15 | 68 | 160 | 675 | 388 | 264 | 95 | 132 |
| Short-term debt | 6 | 8 | 187 | 77 | 37 | 52 | 12 | 12 | 62 | 17 | 35 | 13 | 14 | 15 |
| Total debt | 6 | 215 | 278 | 151 | 130 | 52 | 27 | 80 | 221 | 692 | 423 | 277 | 109 | 148 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AG Founder | Founder | 2000 | — | — |
MW Founder | Founder | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2000 | |
| Individual | 33.3% | 33.3% | 2000 | |
| Individual | 10.0% | 10.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Alexis Gousung Lee | Founder | 0 companies |
| Michael Wätjen | Founder | 0 companies |
| Jesper Troels Jensen | Chairman | 0 companies |