| Revenue | DKK 772K | +107% |
| EBITDA | DKK 413K | +254% |
| Net profit | DKK -468K | -120% |
| Total assets | DKK 15M | +12% |
| Equity | DKK 2,2M | +184% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.332 | 1.176 | 1.285 | 1.480 | 1.337 | 1.265 | 1.304 | 1.013 | 0 | 0 | 0 | 372 | 772 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.065 | 991 | 1.062 | 1.265 | 1.095 | 1.074 | 826 | 414 | -187 | -211 | -256 | 117 | 413 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.065 | 991 | 1.062 | 1.265 | 1.095 | 1.074 | 826 | 414 | -187 | -211 | -256 | 117 | 413 |
| Net financials | -1.417 | -1.342 | -1.358 | -2.556 | 1.271 | -646 | -3.871 | -2.229 | 322 | -2.153 | -78 | -1.329 | -1.529 |
| Profit before tax | -303 | -397 | -5.134 | -333 | -1.969 | 3.261 | -3.176 | -6.107 | -486 | -1.632 | -893 | 2.291 | -468 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -303 | -397 | -5.134 | -333 | -1.969 | 3.261 | -3.176 | -6.107 | -486 | -1.632 | -893 | 2.291 | -468 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.674 | 19.290 | 15.665 | 16.738 | 12.464 | 14.851 | 14.629 | 14.004 | 12.016 | 11.482 | 9.921 | 13.393 | 14.990 |
| Equity | -3.166 | -2.663 | -6.917 | -6.410 | -7.494 | -3.554 | -2.842 | -7.450 | -6.792 | -7.003 | -6.366 | -2.677 | 2.241 |
| Long-term debt | 17.378 | 16.867 | 17.831 | 18.747 | 18.550 | 17.819 | 14.654 | 19.084 | 16.476 | 16.006 | 13.837 | 13.717 | 10.604 |
| Short-term debt | 5.462 | 5.086 | 4.751 | 4.400 | 1.408 | 586 | 2.817 | 2.370 | 2.333 | 2.478 | 2.450 | 2.353 | 2.145 |
| Total debt | 22.841 | 21.953 | 22.582 | 23.147 | 19.958 | 18.405 | 17.471 | 21.454 | 18.808 | 18.485 | 16.287 | 16.070 | 12.749 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AA Executive Committee | Executive Committee | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2024 | |
| Individual | 25.0% | 25.0% | 2024 | |
| Individual | 10.0% | 10.0% | 2006 | |
| Individual | 10.0% | 10.0% | 2006 | |
| Individual | 5.0% | 5.0% | 2006 | |
| Individual | 10.0% | 10.0% | 2006 | |
| Individual | 10.0% | 10.0% | 2006 | |
| Individual | 10.0% | 10.0% | 2023 | |
| Individual | 15.0% | 15.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Antony Ashton | Executive Committee | 0 companies |
| Jan Vester Sørensen | Board of Directors | 0 companies |