| Revenue | DKK -101K | -3% |
| EBITDA | DKK -101K | +3% |
| Net profit | DKK -4,2M | -158% |
| Total assets | DKK 71,8M | +11% |
| Equity | DKK 37,4M | -10% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 86 | 79 | -71 | 26 | 87 | 111 | 126 | 13 | 31 | 100 | -46 | -130 | -104 | -101 |
| Staff expenses | -0 | -100 | -100 | -100 | -100 | -100 | -100 | -100 | -100 | -100 | -100 | -87 | -0 | -0 |
| EBITDA | -2.156 | -159 | -547 | -894 | -526 | -268 | 26 | -87 | -69 | 0 | -146 | -43 | -104 | -101 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2.156 | -159 | -547 | -894 | -526 | -268 | 26 | -87 | -69 | 0 | -146 | -43 | -104 | -101 |
| Net financials | -24.715 | 3.406 | 3.817 | 539 | 3.217 | 5.777 | 4.191 | 2.671 | -126 | 4.511 | 1.336 | -2.379 | 8.039 | -3.564 |
| Profit before tax | -26.871 | 3.248 | 3.270 | -355 | 2.691 | 5.508 | 4.217 | 2.583 | -195 | 4.511 | 1.190 | -2.422 | 7.935 | -3.665 |
| Tax | 710 | 731 | 694 | 119 | 127 | 143 | 33 | 97 | 78 | 131 | 107 | 798 | 658 | 563 |
| Net profit | -27.580 | 2.517 | 2.576 | -474 | 2.564 | 5.365 | 4.185 | 2.486 | -273 | 4.380 | 1.083 | -3.219 | 7.276 | -4.229 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.166 | 23.685 | 25.376 | 24.519 | 35.577 | 42.544 | 47.164 | 42.756 | 43.018 | 44.172 | 43.863 | 47.831 | 64.786 | 71.806 |
| Equity | 7.430 | 9.947 | 12.523 | 12.049 | 20.332 | 25.697 | 29.882 | 32.368 | 32.095 | 36.475 | 37.598 | 34.378 | 41.655 | 37.426 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 12.627 | 16.838 | 7.550 | 7.286 | 7.051 | 5.685 | 12.222 | 22.212 | 33.769 |
| Short-term debt | 9.703 | 10.379 | 11.113 | 10.745 | 10.889 | 338 | 443 | 219 | 456 | 435 | 581 | 1.231 | 919 | 611 |
| Total debt | 9.703 | 10.379 | 11.113 | 10.745 | 10.889 | 12.964 | 17.281 | 7.768 | 7.742 | 7.487 | 6.265 | 13.453 | 23.131 | 34.380 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2007 | — | — |
PT Management | Management | 2008 | — | — |
KK Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2008 | — | — | |
JJ | Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
A.K.M. INVEST ApS | Company | 66.7% | 66.7% | 2017 |
| Individual | 15.0% | 15.0% | 2023 | |
| Individual | 5.0% | 5.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Solveig Birte Rannje | Management | 0 companies |
| Pia Thusgaard | Management | 0 companies |
| Kurt Kim Petersen | Management | 0 companies |
| Jes Vengaard | Board of Directors | 0 companies |
| Michael Kaa Andersen | Chairman | 0 companies |
| Henrik Gorm Nielsen | Board of Directors | 0 companies |
| Thomas Guldbech Bjerregaard | Board of Directors | 0 companies |
| Allan Strand Olesen | Board of Directors | 0 companies |
| Tom Stokking | Board of Directors | 0 companies |
| Knud Erik Andreasen | Board of Directors | 0 companies |
| Claus Dennig Jespersen | Board of Directors | 0 companies |
| Jesper Gerhard Vogelius | Board of Directors | 0 companies |
| Allan Kaae Jacobsen | Board of Directors | 0 companies |
| Sigurd Hundrup | Board of Directors | 0 companies |
| Kim Frimer | Board of Directors | 0 companies |
| Jan Juul | Chairman | 0 companies |