| Revenue | DKK -88K | +194% |
| EBITDA | DKK -88K | -194% |
| Net profit | DKK -2,4M | -546% |
| Total assets | DKK 16M | +2% |
| Equity | DKK 10,9M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 256 | 826 | 937 | 621 | 657 | 692 | 519 | 909 | 723 | 248 | 27 | -96 | -30 | -88 |
| Staff expenses | -98 | -0 | -232 | -252 | -247 | -336 | -512 | -398 | -301 | -78 | -0 | -0 | -0 | -0 |
| EBITDA | 158 | 313 | 368 | 163 | 75 | 105 | -294 | 511 | 421 | 171 | 27 | -96 | -30 | -88 |
| Depreciation & amort. | 3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 156 | 313 | 368 | 163 | 75 | 105 | -294 | 511 | 421 | 171 | 27 | -96 | -30 | -88 |
| Net financials | -2 | 13 | 581 | 535 | 1.731 | 2.648 | -2.615 | -46 | 4.480 | 824 | -163 | 1.075 | -266 | -2.046 |
| Profit before tax | 154 | 325 | 949 | 698 | 1.805 | 2.753 | -2.909 | 465 | 4.901 | 995 | -136 | 979 | -296 | -2.134 |
| Tax | 42 | 81 | 237 | 171 | 397 | 606 | -0 | -0 | 227 | -53 | -418 | 70 | 81 | 297 |
| Net profit | 96 | 244 | 712 | 527 | 1.408 | 2.148 | -2.909 | 465 | 4.675 | 1.048 | 282 | 908 | -376 | -2.430 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.827 | 1.659 | 2.607 | 4.007 | 5.322 | 7.890 | 9.149 | 7.050 | 14.387 | 15.703 | 15.953 | 16.711 | 15.688 | 15.963 |
| Equity | 2.506 | 2.750 | 3.461 | 3.989 | 5.398 | 7.546 | 4.637 | 5.102 | 8.952 | 10.000 | 10.282 | 11.190 | 10.814 | 10.922 |
| Long-term debt | 0 | 362 | 354 | 346 | 0 | 0 | 0 | 0 | 0 | 880 | 793 | 709 | 624 | 506 |
| Short-term debt | 321 | 625 | 632 | 1.342 | 1.196 | 1.011 | 4.512 | 1.949 | 5.435 | 4.823 | 4.878 | 4.811 | 4.250 | 4.536 |
| Total debt | 321 | 987 | 987 | 1.688 | 1.196 | 1.011 | 4.512 | 1.949 | 5.435 | 5.703 | 5.671 | 5.520 | 4.874 | 5.041 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
LK Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2013 | |
| Individual | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Annemette Heller | Chief Executive Officer | 0 companies |
| Lone Kraskow | Management | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Filip West | Board of Directors | 0 companies |
| Karen-Margrethe Dam West | Board of Directors | 0 companies |