| Revenue | DKK 166K | -45% |
| EBITDA | DKK 166K | -45% |
| Net profit | DKK 130K | -43% |
| Total assets | DKK 341K | -33% |
| Equity | DKK 259K | -28% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 466 | 340 | 103 | 33 | 53 | -26 | 0 | 0 | — | — | — | 114 | 302 | 166 |
| Staff expenses | -326 | -261 | -165 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 140 | 79 | -62 | 33 | 53 | -26 | 0 | 0 | 0 | 0 | 0 | 114 | 302 | 166 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 140 | 79 | -62 | 33 | 53 | -26 | 0 | 0 | 0 | 0 | 0 | 114 | 302 | 166 |
| Net financials | 15 | 21 | 13 | 9 | 5 | 0 | 0 | 0 | -1 | -2 | -9 | -6 | -5 | 2 |
| Profit before tax | 155 | 100 | -49 | 42 | 58 | 0 | 0 | 0 | 1 | -2 | -9 | 109 | 297 | 168 |
| Tax | 39 | 25 | -0 | 10 | 13 | -0 | -0 | -0 | -0 | 0 | -0 | 24 | 67 | 38 |
| Net profit | 116 | 74 | -49 | 32 | 45 | -26 | 0 | 0 | 1 | -2 | -9 | 84 | 230 | 130 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 573 | 664 | 133 | 158 | 213 | 178 | 135 | 135 | 134 | 134 | 142 | 319 | 509 | 341 |
| Equity | 457 | 532 | 82 | 115 | 160 | 135 | 125 | 125 | 125 | 123 | 115 | 199 | 359 | 259 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 116 | 133 | 50 | 43 | 53 | 43 | 10 | 10 | 8 | 10 | 27 | 120 | 150 | 82 |
| Total debt | 116 | 133 | 50 | 43 | 53 | 43 | 10 | 10 | 9 | 10 | 27 | 120 | 150 | 82 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RL Management | Management | 2007 | — | — |
CS Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AGENCY-Network ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Robin Larsen | Management | 0 companies |
| Christina Staalgaard | Management | 0 companies |
| Jan Brøgger | Chairman | 0 companies |