| Revenue | DKK 142K | -24% |
| EBITDA | DKK 122K | -29% |
| Net profit | DKK -34K | -216% |
| Total assets | DKK 18,2M | +0% |
| Equity | DKK 6,4M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 237 | 422 | 562 | 699 | 919 | 900 | 493 | 907 | 798 | 188 | 142 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 237 | 422 | 562 | 699 | 919 | 900 | 493 | 846 | 787 | 171 | 122 |
| Depreciation & amort. | -120 | 122 | 122 | -122 | -122 | -122 | -122 | -0 | -0 | -0 | -0 |
| EBIT | 117 | 300 | 440 | 577 | 797 | 778 | 371 | 846 | 787 | 171 | 122 |
| Net financials | -437 | -389 | -395 | -360 | -346 | -256 | -314 | -406 | -128 | -123 | -164 |
| Profit before tax | -320 | -89 | 46 | 217 | 450 | 522 | 57 | 439 | 659 | 48 | -43 |
| Tax | -80 | -19 | 15 | 52 | 99 | 115 | 12 | 97 | 145 | 19 | -9 |
| Net profit | -240 | -70 | 31 | 165 | 351 | 407 | 44 | 343 | 514 | 29 | -34 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.070 | 13.338 | 13.403 | 13.916 | 14.906 | 15.148 | 15.652 | 18.198 | 18.632 | 18.249 | 18.180 |
| Equity | 198 | 128 | 159 | 324 | 675 | 1.082 | 1.126 | 5.925 | 6.439 | 6.468 | 6.434 |
| Long-term debt | 7.079 | 7.051 | 7.051 | 7.040 | 7.215 | 6.911 | 6.561 | 6.350 | 6.006 | 5.641 | 5.369 |
| Short-term debt | 5.794 | 6.160 | 6.194 | 6.553 | 6.933 | 6.957 | 7.704 | 4.308 | 4.476 | 4.363 | 4.597 |
| Total debt | 12.872 | 13.210 | 13.245 | 13.593 | 14.148 | 13.867 | 14.265 | 10.658 | 10.481 | 10.003 | 9.966 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RF Management | Management | 2019 | — | — |
JE Management | Management | 2006 | — | — |
BW Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ØENS INVEST ApS | Company | 100.0% | 100.0% | 2013 |
AG Development A/S | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Robin Feddern | Management | 0 companies |
| Jan Elving | Management | 0 companies |
| Bjarke Windeløv Graae | Management | 0 companies |
| Berit Hoelgaard Didriksen | Board of Directors | 0 companies |
| Michael Kloppenborg Jessen | Board of Directors | 0 companies |
| Lars Holst | Chairman | 0 companies |
| Jørgen-Erik Witting | Chairman | 0 companies |
| Boris Nørgaard Kjeldsen | Chairman | 0 companies |
| Inger Charlotte Tannebek | Board of Directors | 0 companies |
| Jesper Vinther | Board of Directors | 0 companies |
| Thomas Kirk Damm | Chairman | 0 companies |
| Henrik Greve Nielsen | Board of Directors | 0 companies |