| Revenue | DKK -115K | -137% |
| EBITDA | DKK -654K | +6% |
| Net profit | DKK -1,2M | -66% |
| Total assets | DKK 531K | -50% |
| Equity | DKK 364K | +185% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 455 | 618 | 709 | 999 | 814 | 805 | 846 | 449 | 581 | -86 | -34 | 412 | 309 | -115 |
| Staff expenses | -149 | -293 | -363 | -544 | -653 | -669 | -505 | -493 | -253 | -338 | -77 | -619 | -1.003 | -539 |
| EBITDA | 307 | 324 | 346 | 455 | 161 | 136 | 341 | -44 | 328 | -424 | -111 | -208 | -694 | -654 |
| Depreciation & amort. | 3 | -46 | -66 | -94 | -102 | -121 | -84 | -50 | -6 | -0 | -0 | -0 | -156 | -197 |
| EBIT | 303 | 279 | 280 | 361 | 59 | 15 | 257 | -95 | 322 | -424 | -111 | -208 | -850 | -852 |
| Net financials | -9 | -13 | -35 | -40 | 0 | -2 | 18 | -7 | -9 | -9 | -1 | -11 | -80 | -110 |
| Profit before tax | 294 | 266 | 245 | 321 | 59 | 13 | 275 | -101 | 313 | -433 | -112 | -218 | -929 | -962 |
| Tax | 77 | 70 | 61 | 77 | 14 | 5 | 64 | -23 | 67 | -94 | -23 | -46 | -201 | 245 |
| Net profit | 218 | 196 | 184 | 244 | 45 | 8 | 212 | -78 | 245 | -339 | -89 | -172 | -728 | -1.207 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 206 | 802 | 1.466 | 1.691 | 985 | 1.100 | 1.197 | 1.716 | 2.197 | 681 | 581 | 955 | 1.069 | 531 |
| Equity | -33 | 163 | 347 | 591 | 635 | 643 | 854 | 776 | 1.022 | 560 | 471 | 299 | -429 | 364 |
| Long-term debt | 0 | 122 | 647 | 50 | 0 | 0 | 0 | 0 | 28 | 0 | 0 | 0 | 650 | 0 |
| Short-term debt | 239 | 517 | 472 | 1.051 | 350 | 457 | 343 | 940 | 1.147 | 121 | 110 | 656 | 848 | 167 |
| Total debt | 239 | 639 | 1.120 | 1.101 | 350 | 457 | 343 | 940 | 1.175 | 121 | 110 | 656 | 1.498 | 167 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AR Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
LF Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2026 | |
CM af 2017 ApS | Company | 15.0% | 15.0% | 2024 |
HURRICANE INVEST ApS | Company | 20.0% | 20.0% | 2024 |
KSK HOLDING ApS | Company | 15.0% | 15.0% | 2024 |
LFU INVEST ApS | Company | 10.0% | 10.0% | 2024 |
Normann Marine ApS | Company | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Riksted | Chief Executive Officer | 0 companies |
| Lars Funding | Management | 0 companies |
| Sonni Lundin | Board of Directors | 0 companies |
| Mikael Kristian Vest | Chairman | 0 companies |
| Bjørn Normann | Board of Directors | 0 companies |
| Kim Sierra Lundin | Board of Directors | 0 companies |