| Revenue | DKK 649K | -510% |
| EBITDA | DKK 638K | +458% |
| Net profit | DKK 540K | +587% |
| Total assets | DKK 1,1M | -12% |
| Equity | DKK 1,1M | +104% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.026 | -7.882 | 12.250 | 1.035 | 969 | -304 | 3.907 | 1.077 | -369 | -174 | -158 | 649 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -2.124 | -8.196 | 12.175 | 972 | 938 | -326 | 3.711 | 1.061 | -384 | -191 | -178 | 638 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2.124 | -8.196 | 12.175 | 972 | 938 | -326 | 3.711 | 1.061 | -384 | -191 | -178 | 638 |
| Net financials | -2.923 | 14.767 | -311 | 224 | 359 | 245 | -1.807 | 89 | 55 | 30 | 34 | 52 |
| Profit before tax | -5.046 | 6.571 | 11.864 | 1.196 | 1.297 | -81 | 1.903 | 1.150 | -330 | -162 | -144 | 690 |
| Tax | -927 | -3.387 | 2.838 | 263 | 420 | -17 | 418 | 240 | -72 | -39 | -33 | 150 |
| Net profit | -4.119 | 9.959 | 9.026 | 933 | 877 | -63 | 1.485 | 910 | -258 | -123 | -111 | 540 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 122.336 | 95.917 | 47.553 | 16.672 | 12.756 | 10.041 | 5.249 | 3.070 | 1.615 | 1.395 | 1.241 | 1.093 |
| Equity | 2.086 | 12.045 | 21.071 | 2.004 | 2.881 | 1.018 | 2.503 | 1.913 | 755 | 633 | 522 | 1.062 |
| Long-term debt | 81.957 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 37.760 | 83.872 | 24.020 | 14.668 | 9.875 | 9.023 | 2.746 | 407 | 137 | 39 | 69 | 30 |
| Total debt | 119.717 | 83.872 | 24.020 | 14.668 | 9.875 | 9.023 | 2.746 | 407 | 137 | 39 | 69 | 30 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Unofficial title | Unofficial title | 2024 | — | — |
KR Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
RF Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
BW Management | Management | 2020 | — | — |
HJ Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AG Development A/S | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Maagaard Rasmussen | Unofficial title | 0 companies |
| Kasper Rungfeldt | Chief Executive Officer | 0 companies |
| Robin Feddern | Chief Executive Officer | 0 companies |
| Bjarke Windeløv Graae | Management | 0 companies |
| Henrik Jacobsen | Chief Executive Officer | 0 companies |
| Berit Hoelgaard Didriksen | Board of Directors | 0 companies |
| Lars Holst | Chairman | 0 companies |
| Jørgen-Erik Witting | Chairman | 0 companies |
| Boris Nørgaard Kjeldsen | Chairman | 0 companies |
| Uwe Teichert | Chairman | 0 companies |
| Søren Gram Degn | Board of Directors | 0 companies |
| Henrik Greve Nielsen | Board of Directors | 0 companies |