| Revenue | DKK 826K | +31% |
| EBITDA | DKK 294K | +132% |
| Net profit | DKK -56K | +94% |
| Total assets | DKK 36,4M | -1% |
| Equity | DKK 7,2M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -293 | -530 | -78 | 1.093 | 293 | 481 | 636 | 616 | 352 | 14 | 571 | 855 | 630 | 826 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -293 | -530 | -78 | 1.093 | 293 | 481 | -14.491 | 405 | -398 | 3.279 | 571 | 855 | -916 | 294 |
| Depreciation & amort. | -0 | -0 | -20 | -20 | -91 | -20 | -20 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -293 | -530 | -98 | 1.073 | 202 | 461 | -14.511 | 405 | -398 | 3.279 | 571 | 855 | -916 | 294 |
| Net financials | -171 | -116 | -275 | -130 | -154 | -279 | -497 | -299 | -421 | -394 | -414 | -379 | -370 | -363 |
| Profit before tax | -464 | -646 | -373 | 943 | 48 | 182 | -15.007 | 106 | -819 | 2.885 | 157 | 476 | -1.285 | -69 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -3.480 | -14 | -180 | 635 | 35 | 105 | -283 | -13 |
| Net profit | -464 | -646 | -373 | 943 | 48 | 182 | -11.528 | 120 | -639 | 2.250 | 123 | 371 | -1.002 | -56 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.572 | 21.647 | 21.921 | 22.692 | 25.265 | 48.173 | 36.825 | 36.564 | 35.343 | 38.061 | 38.082 | 40.026 | 36.642 | 36.358 |
| Equity | -217 | -863 | -1.236 | -293 | -245 | 17.585 | 6.057 | 6.177 | 5.538 | 7.789 | 7.911 | 8.282 | 7.279 | 7.223 |
| Long-term debt | 18.206 | 18.119 | 18.028 | 17.934 | 20.629 | 17.569 | 21.593 | 21.460 | 21.679 | 21.811 | 20.925 | 21.049 | 21.175 | 21.206 |
| Short-term debt | 3.583 | 4.391 | 5.128 | 5.051 | 4.881 | 8.069 | 7.704 | 7.471 | 6.849 | 6.550 | 7.300 | 8.644 | 6.419 | 6.207 |
| Total debt | 21.789 | 22.510 | 23.157 | 22.985 | 25.510 | 25.638 | 29.297 | 28.931 | 28.528 | 28.361 | 28.225 | 29.693 | 27.594 | 27.412 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
JS Founder | Founder | 2003 | — | — |
AJ Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2012 | |
| Individual | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Kurt Sørensen | Chief Executive Officer | 0 companies |
| Jørgen Søtofte | Founder | 0 companies |
| Albert Johannes Kristian Stilling | Management | 0 companies |