| Revenue | DKK 983K | +38% |
| EBITDA | DKK 143K | +479% |
| Net profit | DKK 51K | +152% |
| Total assets | DKK 428K | -14% |
| Equity | DKK 208K | +33% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 264 | 695 | 732 | 873 | 1.045 | 786 | 907 | 880 | 715 | 983 |
| Staff expenses | -137 | -522 | -711 | -697 | -874 | -724 | -746 | -722 | -752 | -841 |
| EBITDA | 127 | 174 | 19 | 176 | 168 | 63 | 162 | 153 | -38 | 143 |
| Depreciation & amort. | 69 | -96 | -81 | -60 | -57 | -96 | -97 | -105 | -73 | -60 |
| EBIT | 58 | 78 | -62 | 116 | 112 | -33 | 64 | 48 | -111 | 83 |
| Net financials | -12 | -14 | -9 | -5 | -17 | -7 | -6 | -24 | -10 | -11 |
| Profit before tax | 46 | 64 | -71 | 111 | 94 | -40 | 58 | 24 | -121 | 72 |
| Tax | 6 | -0 | -0 | 28 | 20 | -5 | 16 | 9 | -21 | 21 |
| Net profit | 40 | 64 | -71 | 82 | 74 | -35 | 42 | 15 | -100 | 51 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 343 | 626 | 466 | 490 | 708 | 378 | 586 | 673 | 500 | 428 |
| Equity | 110 | 175 | 103 | 186 | 260 | 200 | 242 | 256 | 157 | 208 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 233 | 451 | 362 | 305 | 448 | 178 | 344 | 416 | 343 | 220 |
| Total debt | 233 | 451 | 362 | 305 | 448 | 178 | 344 | 416 | 343 | 220 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AG Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Adam Bendixen ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Adam Gadegaard Bendixen | Management | 0 companies |