| Revenue | DKK -284K | -289% |
| EBITDA | DKK -1,7M | -2% |
| Net profit | DKK -2,6M | -1% |
| Total assets | DKK 63K | -99% |
| Equity | DKK -9,8M | -36% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.417 | 1.374 | 1.565 | 1.794 | 1.667 | 1.512 | 1.516 | 1.522 | 1.489 | 407 | 226 | 150 | -284 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.193 | 1.115 | 1.298 | -1.908 | 2.975 | 861 | 509 | -609 | 386 | -1.941 | -476 | -1.629 | -1.654 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.193 | 1.115 | 1.298 | -1.908 | 2.975 | 861 | 509 | -609 | 386 | -1.941 | -476 | -1.629 | -1.654 |
| Net financials | -1.468 | -1.677 | -2.802 | -3.414 | 1.551 | -480 | -746 | -1.848 | 51 | -1.974 | -668 | -2.713 | -933 |
| Profit before tax | -275 | -465 | -1.503 | -211 | -1.086 | 31 | -1.712 | 684 | -6.886 | -4.524 | -443 | -2.563 | -2.587 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -275 | -465 | -1.503 | -211 | -1.086 | 31 | -1.712 | 684 | -6.886 | -4.524 | -443 | -2.563 | -2.587 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.820 | 26.202 | 27.672 | 29.217 | 28.302 | 26.559 | 24.593 | 25.991 | 17.640 | 14.338 | 12.718 | 4.457 | 63 |
| Equity | 407 | 1.081 | 578 | 1.567 | 6.169 | 6.524 | 5.163 | 6.196 | -340 | -4.363 | -4.681 | -7.244 | -9.831 |
| Long-term debt | 23.790 | 2.400 | 1.839 | 45.623 | 20.479 | 33.753 | 33.007 | 34.043 | 31.126 | 16.928 | 256 | 274 | 0 |
| Short-term debt | 4.624 | 22.720 | 25.255 | 4.652 | 1.655 | 2.950 | 2.711 | 2.548 | 2.181 | 1.773 | 17.143 | 11.427 | 9.895 |
| Total debt | 28.413 | 25.121 | 27.094 | 27.650 | 22.133 | 20.034 | 19.431 | 19.795 | 17.979 | 18.702 | 17.399 | 11.701 | 9.895 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AA Executive Committee | Executive Committee | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2005 | |
| Individual | 15.0% | 15.0% | 2005 | |
| Individual | 15.0% | 15.0% | 2006 | |
| Individual | 10.0% | 10.0% | 2005 | |
| Individual | 10.0% | 10.0% | 2005 | |
| Individual | 10.0% | 10.0% | 2005 | |
| Individual | 10.0% | 10.0% | 2005 | |
| Individual | 5.0% | 5.0% | 2005 | |
| Individual | 5.0% | 5.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Antony Ashton | Executive Committee | 0 companies |
| Ib Franch Jørgensen | Board of Directors | 0 companies |