| Revenue | DKK 620K | +526% |
| EBITDA | DKK -1,2M | -1273% |
| Net profit | DKK -1,3M | -7380% |
| Total assets | DKK 3,6M | +6% |
| Equity | DKK 908K | -59% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.958 | 648 | 670 | 473 | 544 | 962 | 250 | 188 | 327 | 806 | 328 | 99 | 620 |
| Staff expenses | -481 | -487 | -376 | -364 | -364 | -364 | -364 | -365 | -400 | -365 | -155 | -0 | -1.200 |
| EBITDA | 2 | 161 | 294 | 109 | 180 | 598 | -114 | -177 | -73 | 441 | 174 | 99 | -1.161 |
| Depreciation & amort. | -499 | -201 | -153 | -153 | -126 | -121 | -106 | -106 | -212 | -927 | -114 | -118 | -109 |
| EBIT | -497 | -40 | 141 | -44 | 54 | 477 | -219 | -282 | -285 | -486 | 59 | -19 | -1.270 |
| Net financials | 138 | 4 | 10 | -4 | -7 | -7 | -89 | 169 | 46 | 47 | -492 | -2 | -33 |
| Profit before tax | -359 | -35 | 151 | -49 | 47 | 470 | -309 | -113 | -239 | -439 | -432 | -17 | -1.303 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -359 | -35 | 151 | -49 | 47 | 470 | -309 | -113 | -239 | -439 | -432 | -17 | -1.303 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.922 | 5.731 | 5.708 | 5.406 | 5.599 | 5.442 | 4.809 | 4.767 | 4.678 | 3.904 | 3.335 | 3.386 | 3.589 |
| Equity | 4.233 | 4.101 | 4.153 | 4.006 | 3.952 | 4.319 | 3.899 | 3.678 | 3.328 | 2.776 | 2.229 | 2.212 | 908 |
| Long-term debt | 1.652 | 1.427 | 1.323 | 1.207 | 1.098 | 848 | 513 | 443 | 366 | 286 | 212 | 149 | 76 |
| Short-term debt | 38 | 203 | 232 | 193 | 549 | 276 | 398 | 646 | 985 | 842 | 894 | 1.026 | 2.605 |
| Total debt | 1.690 | 1.631 | 1.554 | 1.400 | 1.647 | 1.124 | 910 | 1.089 | 1.351 | 1.128 | 1.106 | 1.175 | 2.680 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AS Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Scheel Frederiksen | Management | 0 companies |