| Revenue | DKK 1,3M | +0% |
| EBITDA | DKK -5,5M | -47% |
| Net profit | DKK -6,3M | -14% |
| Total assets | DKK 14,8M | -25% |
| Equity | DKK -6,9M | -868% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.553 | 1.507 | 1.555 | 1.709 | 1.583 | 1.447 | 1.431 | 1.428 | 1.346 | 1.509 | 1.339 | 1.318 | 1.313 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.517 | -2.083 | 1.982 | -1.959 | 2.995 | 580 | 252 | -1.262 | 1.200 | -1.107 | -5.049 | -3.749 | -5.496 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.517 | -2.083 | 1.982 | -1.959 | 2.995 | 580 | 252 | -1.262 | 1.200 | -1.107 | -5.049 | -3.749 | -5.496 |
| Net financials | -2.970 | -2.007 | -2.018 | -3.466 | 1.572 | -761 | -1.043 | -2.562 | -19 | -2.479 | -6.515 | -6.866 | -820 |
| Profit before tax | -453 | -4.090 | -36 | -32 | -1.617 | -362 | -133 | 335 | -507 | 903 | -5.176 | -5.548 | -6.315 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -453 | -4.090 | -36 | -32 | -1.617 | -362 | -133 | 335 | -507 | 903 | -5.176 | -5.548 | -6.315 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 33.175 | 29.279 | 31.229 | 33.299 | 29.217 | 28.695 | 28.309 | 29.414 | 28.345 | 31.062 | 24.832 | 19.563 | 14.760 |
| Equity | 2.276 | -475 | 892 | 4.165 | 4.036 | 5.224 | 6.503 | 8.140 | 8.635 | 9.698 | 4.680 | -709 | -6.862 |
| Long-term debt | 27.304 | 26.057 | 26.585 | 52.786 | 21.930 | 39.583 | 36.200 | 37.168 | 35.604 | 37.802 | 208 | 220 | 0 |
| Short-term debt | 3.596 | 3.697 | 3.751 | 2.658 | 3.251 | 3.589 | 3.613 | 2.596 | 1.810 | 2.363 | 19.943 | 20.051 | 21.622 |
| Total debt | 30.900 | 29.754 | 30.336 | 29.135 | 25.181 | 23.471 | 21.806 | 21.274 | 19.710 | 21.365 | 20.151 | 20.271 | 21.622 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AA Executive Committee | Executive Committee | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 15.0% | 2007 | |
Nectar 106 ApS | Company | 15.0% | 15.0% | 2023 |
| Individual | 15.0% | 15.0% | 2007 | |
| Individual | 10.0% | 10.0% | 2007 | |
| Individual | 10.0% | 10.0% | 2007 | |
| Individual | 10.0% | 10.0% | 2007 | |
| Individual | 10.0% | 10.0% | 2007 | |
| Individual | 5.0% | 5.0% | 2007 | |
PRIUS MANAGEMENT ApS | Company | 15.0% | 15.0% | 2018 |
| Individual | 15.0% | 15.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Antony Ashton | Executive Committee | 0 companies |
| Kim Petersen | Board of Directors | 0 companies |