| Revenue | DKK 2,8M | +3% |
| EBITDA | DKK 5,8M | +252% |
| Net profit | DKK 4,4M | +1210% |
| Total assets | DKK 30,9M | +12% |
| Equity | DKK 16,6M | +41% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.175 | 3.115 | 3.227 | 3.536 | 3.234 | 2.999 | 2.946 | 2.948 | 2.934 | 2.767 | 2.839 | 2.761 | 2.831 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.121 | 2.610 | 5.982 | 3.284 | 2.976 | 2.743 | 2.704 | 2.725 | 2.686 | 2.767 | 1.316 | 1.658 | 5.844 |
| Depreciation & amort. | -78 | -78 | -78 | -47 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.043 | 2.532 | 5.904 | 3.237 | 2.976 | 2.743 | 2.704 | 2.725 | 2.686 | 2.767 | 1.316 | 1.658 | 5.844 |
| Net financials | -1.988 | -1.733 | -1.713 | -1.871 | 2.668 | -715 | -1.138 | -2.601 | 17 | -2.533 | -133 | -1.321 | -1.436 |
| Profit before tax | 1.055 | 800 | 4.191 | 7.854 | -1.357 | 598 | -7.291 | -578 | 1.212 | -1.480 | 1.183 | 337 | 4.408 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 1.055 | 800 | 4.191 | 7.854 | -1.357 | 598 | -7.291 | -578 | 1.212 | -1.480 | 1.183 | 337 | 4.408 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 38.029 | 37.696 | 43.152 | 52.041 | 44.716 | 43.327 | 34.600 | 34.097 | 31.568 | 31.116 | 29.364 | 27.511 | 30.863 |
| Equity | -573 | 1.140 | 6.378 | 15.264 | 14.811 | 15.912 | 9.021 | 8.846 | 10.507 | 9.447 | 11.033 | 11.794 | 16.618 |
| Long-term debt | 35.340 | 32.982 | 32.948 | 32.889 | 26.858 | 24.381 | 22.370 | 21.790 | 18.666 | 17.939 | 14.907 | 12.980 | 0 |
| Short-term debt | 3.262 | 3.574 | 3.827 | 3.887 | 3.048 | 3.034 | 3.209 | 3.461 | 2.396 | 3.731 | 3.425 | 2.738 | 14.245 |
| Total debt | 38.602 | 36.556 | 36.774 | 36.776 | 29.906 | 27.414 | 25.579 | 25.251 | 21.061 | 21.670 | 18.332 | 15.718 | 14.245 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AA Management | Management | 2004 | — | — |
JF Unofficial title | Unofficial title | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| 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 | 10.0% | 10.0% | 2005 | |
| 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 |
| Person | Role here | Other companies |
|---|---|---|
| Antony Ashton | Management | 0 companies |
| Jørn-Ole Frydenlund | Unofficial title | 0 companies |