| Revenue | DKK -17K | +1% |
| EBITDA | DKK -17K | +86% |
| Net profit | DKK 1,3M | +556% |
| Total assets | DKK 4,8M | +55% |
| Equity | DKK 3,9M | +52% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.103 | 976 | 901 | 311 | 1.486 | -27 | -26 | -29 | -29 | -17 | -17 |
| Staff expenses | -252 | -375 | -364 | -439 | -545 | -559 | -584 | -583 | -614 | -111 | -0 |
| EBITDA | 1.254 | 601 | 536 | -128 | 941 | -586 | -610 | -612 | -644 | -128 | -17 |
| Depreciation & amort. | 202 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.053 | 597 | 536 | -128 | 941 | -586 | -610 | -612 | -644 | -128 | -17 |
| Net financials | -84 | 7 | 5 | -12 | -17 | 1.187 | 1.863 | 219 | -50 | -248 | 1.735 |
| Profit before tax | 969 | 604 | 541 | -139 | 925 | 601 | 1.253 | -393 | -694 | -376 | 1.717 |
| Tax | 242 | 46 | 133 | -32 | 211 | 132 | 276 | -87 | -152 | -82 | 378 |
| Net profit | 727 | 558 | 408 | -107 | 714 | 469 | 977 | -307 | -542 | -294 | 1.339 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.179 | 5.084 | 5.248 | 4.263 | 5.493 | 4.958 | 5.970 | 4.143 | 3.513 | 3.114 | 4.836 |
| Equity | 2.675 | 3.233 | 3.642 | 2.534 | 3.248 | 3.717 | 4.695 | 3.411 | 2.869 | 2.575 | 3.915 |
| Long-term debt | 651 | 527 | 390 | 236 | 79 | -697 | -588 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.210 | 531 | 438 | 746 | 1.435 | 544 | 688 | 251 | 259 | 128 | 921 |
| Total debt | 1.861 | 1.058 | 828 | 982 | 1.514 | 544 | 688 | 251 | 259 | 128 | 921 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AD Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SHANNON HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Anthony Divers | Management | 0 companies |
| Sheena Margaret Divers | Board of Directors | 0 companies |
| Jørgen Müller Nordestgaard | Board of Directors | 0 companies |
| Tonya Anne Quitzau | Board of Directors | 0 companies |
| Anders Bækby Illeborg | Chairman | 0 companies |