| Revenue | DKK 1,4M | -21% |
| EBITDA | DKK 3,1M | +74% |
| Net profit | DKK 3M | +75% |
| Total assets | DKK 24,7M | -26% |
| Equity | DKK 24,5M | +14% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 1.589 | 1.752 | 1.728 | 1.858 | 1.791 | 1.407 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.589 | 2.783 | 1.908 | 1.880 | 1.791 | 3.121 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.589 | 2.783 | 1.908 | 1.880 | 1.791 | 3.121 |
| Net financials | -238 | -28 | 119 | -91 | -59 | -93 |
| Profit before tax | 1.351 | 2.755 | 2.027 | 1.789 | 1.731 | 3.028 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 1.351 | 2.755 | 2.027 | 1.789 | 1.731 | 3.028 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 26.858 | 29.245 | 30.782 | 32.031 | 33.294 | 24.725 |
| Equity | 13.198 | 15.954 | 17.980 | 19.769 | 21.501 | 24.528 |
| Long-term debt | 13.067 | 12.490 | 12.028 | 11.554 | 11.078 | 0 |
| Short-term debt | 592 | 802 | 774 | 708 | 715 | 197 |
| Total debt | 13.660 | 13.291 | 12.802 | 12.261 | 11.793 | 197 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NJ Unofficial title | Unofficial title | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AG-1 A/S | Company | 100.0% | 100.0% | 2017 |
| Individual | 5.0% | 5.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Nikolaj Jalili-Trudslev | Unofficial title | 0 companies |
| Ole Jørgen Timm | Board of Directors | 0 companies |
| Ole Wallentin Bæk | Board of Directors | 0 companies |
| Bent Schøn Hansen | Board of Directors | 0 companies |
| Mads Ole Krage | Chairman | 0 companies |
| Juttine Nielsen | Board of Directors | 0 companies |
| Michael Dreisler | Board of Directors | 0 companies |
| Per Søndergaard Pedersen | Chairman | 0 companies |