| Revenue | DKK 1,8M | +1% |
| EBITDA | DKK 1,6M | +2% |
| Net profit | DKK -912K | -193% |
| Total assets | DKK 15,3M | -13% |
| Equity | DKK 4,2M | -14% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.543 | 1.497 | 1.519 | 1.683 | 1.561 | 1.590 | 1.574 | 1.564 | 1.606 | 1.599 | 1.844 | 1.793 | 1.830 | 1.846 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.307 | 1.272 | 1.300 | 1.431 | 1.148 | 1.346 | 1.333 | 1.324 | 1.366 | 1.349 | 1.556 | 1.528 | 1.537 | 1.565 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.307 | 1.272 | 1.300 | 1.431 | 1.148 | 1.346 | 1.333 | 1.324 | 1.366 | 1.349 | 1.556 | 1.528 | 1.537 | 1.565 |
| Net financials | -1.273 | -1.477 | -1.479 | -1.235 | 2.826 | -1.006 | -973 | -888 | -820 | -2.227 | -2.779 | -2.076 | -553 | -2.476 |
| Profit before tax | 33 | 1.635 | -1.831 | 195 | 3.974 | -257 | -4.752 | -1.161 | -1.667 | -878 | -1.223 | -548 | 984 | -912 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 33 | 1.635 | -1.831 | 195 | 3.974 | -257 | -4.752 | -1.161 | -1.667 | -878 | -1.223 | -548 | 984 | -912 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.209 | 26.422 | 27.163 | 28.871 | 30.217 | 29.124 | 23.882 | 23.431 | 20.528 | 20.406 | 17.770 | 16.871 | 17.636 | 15.319 |
| Equity | 296 | 2.830 | 1.983 | 3.179 | 8.743 | 9.399 | 5.423 | 5.091 | 3.425 | 4.110 | 3.417 | 3.644 | 4.889 | 4.195 |
| Long-term debt | 22.981 | 20.632 | 22.164 | 22.667 | 19.325 | 17.785 | 16.613 | 16.489 | 14.512 | 14.239 | 12.196 | 11.390 | 0 | 9.204 |
| Short-term debt | 2.933 | 2.961 | 3.016 | 3.024 | 2.149 | 1.940 | 1.846 | 1.851 | 2.591 | 2.056 | 2.156 | 1.836 | 12.747 | 1.921 |
| Total debt | 25.914 | 23.593 | 25.179 | 25.692 | 21.474 | 19.725 | 18.459 | 18.339 | 17.103 | 16.296 | 14.353 | 13.227 | 12.747 | 11.124 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AA Executive Committee | Executive Committee | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2006 | |
| Individual | 15.0% | 15.0% | 2006 | |
| Individual | 10.0% | 10.0% | 2006 | |
| Individual | 10.0% | 10.0% | 2006 | |
| Individual | 10.0% | 10.0% | 2006 | |
| Individual | 10.0% | 10.0% | 2006 | |
K/S WARSTOCK | Company | 10.0% | 10.0% | 2014 |
| Individual | 10.0% | 10.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Antony Ashton | Executive Committee | 0 companies |