| Revenue | DKK 4,9M | +38% |
| EBITDA | DKK 834K | +1530% |
| Net profit | DKK 642K | +2610% |
| Total assets | DKK 4,6M | +31% |
| Equity | DKK 1,3M | +99% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.097 | 1.826 | 1.608 | 2.644 | 2.391 | 3.379 | 3.372 | 3.578 | 5.005 | 6.599 | 3.150 | 2.579 | 3.515 | 4.852 |
| Staff expenses | -1.810 | -2.271 | -2.057 | -2.181 | -2.157 | -2.694 | -2.986 | -2.612 | -3.390 | -4.315 | -3.104 | -2.722 | -3.464 | -4.018 |
| EBITDA | 287 | -445 | -449 | 462 | 234 | 686 | 386 | 966 | 1.615 | 2.283 | 45 | -144 | 51 | 834 |
| Depreciation & amort. | -190 | -183 | -183 | -0 | -0 | -32 | -84 | -77 | -45 | -26 | -21 | -11 | -5 | -7 |
| EBIT | 98 | -629 | -632 | 462 | 234 | 653 | 302 | 889 | 1.570 | 2.257 | 25 | -155 | 46 | 827 |
| Net financials | -48 | 7 | 18 | 37 | -26 | 26 | -34 | -5 | -12 | -1 | -19 | -5 | -11 | -3 |
| Profit before tax | 50 | -621 | -614 | 499 | 208 | 679 | 268 | 884 | 1.558 | 2.256 | 6 | -160 | 35 | 825 |
| Tax | 5 | -141 | -149 | 86 | 47 | 133 | 56 | 214 | 345 | 496 | 6 | -34 | 11 | 183 |
| Net profit | 45 | -481 | -465 | 413 | 161 | 546 | 212 | 670 | 1.213 | 1.760 | -0 | -126 | 24 | 642 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.840 | 1.765 | 1.623 | 2.022 | 3.489 | 3.453 | 2.049 | 2.421 | 4.285 | 6.310 | 3.458 | 3.521 | 3.495 | 4.592 |
| Equity | 1.051 | 570 | 106 | 519 | 680 | 1.085 | 819 | 1.171 | 1.797 | 2.496 | 750 | 624 | 648 | 1.290 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54 | 105 | 21 | 21 | 21 | 22 | 23 |
| Short-term debt | 789 | 1.195 | 1.517 | 1.503 | 2.809 | 2.368 | 1.230 | 1.197 | 2.383 | 3.793 | 2.688 | 2.876 | 2.825 | 3.277 |
| Total debt | 789 | 1.195 | 1.517 | 1.503 | 2.809 | 2.368 | 1.230 | 1.251 | 2.488 | 3.814 | 2.709 | 2.897 | 2.847 | 3.300 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AN Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EDC AROS A/S | Company | 66.7% | 66.7% | 2006 |
Brøckner Holding ApS | Company | 20.0% | 20.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Anette Nielsen | Management | 0 companies |
| Lars Kandborg | Board of Directors | 0 companies |
| Michael Møller | Chairman | 0 companies |
| Malthe Brøckner Siggaard | Board of Directors | 0 companies |
| Claus Høyberg | Board of Directors | 0 companies |
| Emil Bræmer-Jensen | Board of Directors | 0 companies |
| Jan Larsen | Board of Directors | 0 companies |
| Jens Hvitved Knudsen | Board of Directors | 0 companies |
| Torben Kruse | Board of Directors | 0 companies |