| Revenue | DKK 243K | -100% |
| EBITDA | DKK -1,8M | -100% |
| Net profit | DKK -1,4M | -101% |
| Total assets | DKK 746,7M | -75% |
| Equity | DKK 746M | +66% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.255.000 | -53 | 69 | 4.654.000 | 243 |
| Staff expenses | -272.000 | -1.915 | -0 | -274.000 | -2.082 |
| EBITDA | 270.000 | -1.968 | 33.213 | 445.000 | -1.840 |
| Depreciation & amort. | -72.000 | -0 | -0 | -292.000 | -0 |
| EBIT | 198.000 | -1.968 | 33.213 | 153.000 | -1.840 |
| Net financials | -3.679 | 5.459 | 684 | -138.000 | 2 |
| Profit before tax | 54.000 | 3.491 | 33.897 | 190.000 | -1.837 |
| Tax | 36.000 | 189 | -170 | 37.000 | -398 |
| Net profit | 18.000 | 3.302 | 34.067 | 153.000 | -1.440 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.480.000 | 794.138 | 827.737 | 2.980.000 | 746.669 |
| Equity | 267.000 | 793.130 | 827.197 | 450.000 | 746.030 |
| Long-term debt | 2.090.000 | 0 | 0 | 394.000 | 367 |
| Short-term debt | 1.062.000 | 1.008 | 540 | 1.070.000 | 272 |
| Total debt | 3.204.000 | 1.008 | 540 | 2.443.000 | 639 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
LJ Management | Management | 2004 – 2012 |
AG Founder | Founder | 2004 – 2025 |
NH Management | Management | 2004 – 2004 |
PH Management | Management | 2012 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Former (18) | ||
| Board of Directors | 2005 – 2014 | |
| Deputy Chairman | 2015 – 2015 | |
| Board of Directors | 2004 – 2005 | |
| Board of Directors | 2012 – 2015 | |
| Board of Directors | 2012 – 2015 | |
| Board of Directors | 2004 – 2004 | |
| Board of Directors | 2012 – 2015 | |
| Board of Directors | 2015 – 2018 | |
| Board of Directors | 2007 – 2013 | |
| Chairman | 2015 – 2025 | |
| Board of Directors | 2004 – 2007 | |
| Board of Directors | 2018 – 2025 | |
| Board of Directors | 2015 – 2015 | |
| Board of Directors | 2012 – 2012 | |
| Board of Directors | 2004 – 2012 | |
| Board of Directors | 2013 – 2015 | |
| Chairman | 2012 – 2015 | |
| Board of Directors | 2004 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 10–14.99% | 10–14.99% | 2015 | |
| Company | 10–14.99% | 10–14.99% | 2015 | |
| Company | 5–9.99% | 5–9.99% | 2015 | |
| Company | 50–66.65% | 50–66.65% | 2015 | |
| Company | 5–9.99% | 5–9.99% | 2015 | |
| Company | 5–9.99% | 5–9.99% | 2015 | |
| Company | 50–66.65% | 50–66.65% | 2015 | |
| Company | 50–66.65% | 50–66.65% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Jørn Tullberg | Management | 0 companies |
| AB Grundstenen 96403 | Founder | 0 companies |
| Nils Henrik Milton Rammer | Management | 0 companies |
| Per-Anders Hjort | Management | 0 companies |
| Jesper Bjørn Rasmussen | Board of Directors | 0 companies |
| Peter Korsholm | Deputy Chairman | 0 companies |
| Frank Marius Gad | Board of Directors | 0 companies |
| Simon Fredrik Andberg | Board of Directors | 0 companies |
| Jørgen Schlawitz | Board of Directors | 0 companies |
| Lars Erik Frankfelt | Board of Directors | 0 companies |
| Mats Olof Mikael Paulsson | Board of Directors | 0 companies |
| Johan Løager Jensen | Board of Directors | 0 companies |
| Thomas Michael Tarnowski | Board of Directors | 0 companies |
| Kent Arentoft | Chairman | 0 companies |
| Jan Gunnar Åkesson | Board of Directors | 0 companies |
| Robin Sune Basse | Board of Directors | 0 companies |
| Christian Schow Madsen | Board of Directors | 0 companies |
| Carl Evald Bakke-Jacobsen | Board of Directors | 0 companies |
| Thomas Erik Torsten Erséus | Board of Directors | 0 companies |
| Thomas Hofvenstam | Board of Directors | 0 companies |
| Finn Johnsson | Chairman | 0 companies |
| Jørgen Ajslev | Board of Directors | 0 companies |