| Revenue | DKK -379K | +12% |
| EBITDA | DKK -1,2M | -24% |
| Net profit | DKK 2,1M | -43% |
| Total assets | DKK 75,8M | +1% |
| Equity | DKK 70,9M | +3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -25 | -69 | -97 | -109 | -112 | -111 | -107 | -106 | -131 | -127 | -256 | -410 | -339 | -379 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -290 | -541 | -616 | -808 |
| EBITDA | -25 | -69 | -97 | -109 | -112 | -111 | -107 | -106 | -131 | -127 | -546 | -951 | -955 | -1.188 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -46 | -82 | -82 | -41 |
| EBIT | -25 | -69 | -97 | -109 | -112 | -111 | -107 | -106 | -131 | -127 | -593 | -1.033 | -1.037 | -1.229 |
| Net financials | 4.067 | 2.804 | 5.924 | 8.304 | 2.329 | 9.018 | 4.569 | 5.170 | 747 | 15.136 | 3.361 | 4.788 | 5.605 | 3.897 |
| Profit before tax | 4.042 | 2.735 | 5.827 | 8.195 | 2.217 | 8.907 | 4.462 | 5.064 | 616 | 15.009 | 2.769 | 3.755 | 4.568 | 2.668 |
| Tax | 582 | 526 | 1.106 | 1.677 | -59 | 1.789 | 546 | 955 | -252 | 2.405 | -433 | 847 | 946 | 592 |
| Net profit | 3.461 | 2.209 | 4.721 | 6.518 | 2.276 | 7.118 | 3.916 | 4.109 | 868 | 12.603 | 3.202 | 2.909 | 3.622 | 2.075 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 67.008 | 66.483 | 71.463 | 79.184 | 80.032 | 85.983 | 88.477 | 92.908 | 93.832 | 88.982 | 82.298 | 73.659 | 75.218 | 75.830 |
| Equity | 62.352 | 64.462 | 68.682 | 75.151 | 77.427 | 84.295 | 87.954 | 91.928 | 92.579 | 59.515 | 62.604 | 65.398 | 68.903 | 70.856 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.639 | 2.021 | 2.781 | 4.034 | 2.605 | 1.687 | 523 | 980 | 1.254 | 29.467 | 19.673 | 8.234 | 6.315 | 4.975 |
| Total debt | 4.639 | 2.021 | 2.781 | 4.034 | 2.605 | 1.687 | 523 | 980 | 1.254 | 29.467 | 19.673 | 8.234 | 6.315 | 4.975 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AØ Management | Management | 2022 | — | — |
FS | Audit | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
J.K.K. 2014 ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Alice Østergaard | Management | 0 companies |
| Finn Steen Christensen | Audit | 0 companies |
| Helle Bachmann | Chairman | 0 companies |
| Henrik Thostrup Jensen | Board of Directors | 0 companies |