| Revenue | DKK -98K | +7% |
| EBITDA | DKK -255K | +3% |
| Net profit | DKK 887K | -60% |
| Total assets | DKK 19,6M | -3% |
| Equity | DKK 19,6M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -191 | -174 | -140 | — | -163 | -166 | -141 | -142 | -128 | -79 | -109 | -91 | -98 |
| Staff expenses | -93 | -117 | -124 | -123 | -188 | -183 | -197 | -220 | -180 | -206 | -172 | -172 | -158 |
| EBITDA | -201 | -291 | -263 | -309 | -351 | -349 | -338 | -362 | -308 | -285 | -281 | -263 | -255 |
| Depreciation & amort. | -41 | 16 | -16 | -35 | -35 | -35 | -49 | -64 | -64 | -64 | -0 | -0 | -0 |
| EBIT | -243 | -307 | -279 | -344 | -386 | -384 | -387 | -426 | -372 | -349 | -281 | -263 | -255 |
| Net financials | 2.419 | 2.053 | 1.113 | 1.437 | 1.324 | 2.891 | -2.062 | 4.039 | 2.833 | 6.058 | -3.416 | 3.081 | 1.391 |
| Profit before tax | 2.177 | 1.746 | 834 | 1.093 | 938 | 2.507 | -2.450 | 3.613 | 2.461 | 5.709 | -3.697 | 2.818 | 1.136 |
| Tax | 546 | 440 | 206 | 257 | 207 | 553 | -535 | 795 | 548 | 1.260 | -804 | 623 | 249 |
| Net profit | 1.631 | 1.306 | 628 | 837 | 731 | 1.954 | -1.914 | 2.818 | 1.913 | 4.450 | -2.893 | 2.195 | 887 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.927 | 21.947 | 21.642 | 21.508 | 21.213 | 22.323 | 18.739 | 20.452 | 22.170 | 26.126 | 20.026 | 20.232 | 19.618 |
| Equity | 20.521 | 21.727 | 21.605 | 21.442 | 21.172 | 21.876 | 18.712 | 20.280 | 20.943 | 23.893 | 19.499 | 20.194 | 19.581 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 400 | 216 | 20 | 51 | 29 | 439 | 27 | 157 | 1.218 | 2.226 | 526 | 38 | 37 |
| Total debt | 400 | 216 | 20 | 51 | 29 | 439 | 27 | 157 | 1.218 | 2.226 | 526 | 38 | 37 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AG Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Anna Grethe Sveel Boenæs | Management | 0 companies |
| Frederik Kirchheiner Boenæs | Board of Directors | 0 companies |
| Anders Sveel Boenæs | Board of Directors | 0 companies |
| Henrik Horn Andersen | Chairman | 0 companies |