| Revenue | DKK -21K | +110% |
| EBITDA | DKK -21K | -110% |
| Net profit | DKK -17K | -112% |
| Total assets | DKK 338K | +3% |
| Equity | DKK 298K | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.784 | 1.077 | 1.802 | -251 | -426 | -321 | -14 | -46 | -49 | -2 | 152 | -10 | -21 |
| Staff expenses | -1.745 | -1.440 | -1.190 | -1.857 | -287 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 39 | -363 | 119 | -2.897 | -713 | -321 | -14 | -46 | -49 | -2 | 152 | -10 | -21 |
| Depreciation & amort. | 7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 32 | -363 | 119 | -2.897 | -713 | -321 | -14 | -46 | -49 | -2 | 152 | -10 | -21 |
| Net financials | -61 | -41 | -7 | -36 | 0 | -0 | -64 | -64 | 0 | 0 | -1 | 0 | -1 |
| Profit before tax | -29 | -404 | 112 | -2.933 | -712 | -321 | -44 | -110 | -49 | -2 | 151 | -10 | -22 |
| Tax | -7 | -0 | 146 | 167 | -0 | -0 | 17 | -27 | -11 | -0 | 33 | -2 | -5 |
| Net profit | -22 | -404 | -34 | -3.100 | -712 | -321 | -61 | -83 | -38 | -2 | 118 | -8 | -17 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.374 | 3.316 | 4.119 | 1.057 | 582 | 253 | 399 | 255 | 234 | 235 | 356 | 329 | 338 |
| Equity | 362 | -462 | -496 | -3.596 | -4.308 | -4.629 | -4.691 | -4.774 | 207 | 205 | 323 | 315 | 298 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.012 | 3.778 | 4.616 | 4.653 | 4.891 | 4.882 | 5.089 | 5.029 | 27 | 30 | 33 | 14 | 40 |
| Total debt | 3.012 | 3.778 | 4.616 | 4.653 | 4.891 | 4.882 | 5.089 | 5.029 | 27 | 30 | 33 | 14 | 40 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Management | Management | 2003 | — | — |
MS Management | Management | 2005 | — | — |
NA Management | Management | 2004 | — | — |
AS Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ZENTROPA FOLKET ApS | Company | 100.0% | 100.0% | 2015 |
PLIMSOLLER ApS | Company | 25.0% | 25.0% | 2013 |
| Individual | 10.0% | 10.0% | 2013 | |
| Individual | 25.0% | 25.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Ann Køj | Management | 0 companies |
| Michael Sandager | Management | 0 companies |
| Niels Aalbæk Jensen | Management | 0 companies |
| Anders Serup Kjærhauge | Chief Executive Officer | 0 companies |
| Peter Aalbæk Jensen | Board of Directors | 0 companies |
| Torben Hjort Friderichsen | Board of Directors | 0 companies |
| Frederik Grenaa Nemeth | Board of Directors | 0 companies |
| Peter Garde | Board of Directors | 0 companies |
| Louise Vesth | Chairman | 0 companies |
| Bent Østergaard | Board of Directors | 0 companies |
| Peter Engel Olsen | Board of Directors | 0 companies |