| Revenue | DKK 14M | +3% |
| EBITDA | DKK -741K | -293% |
| Net profit | DKK -819K | -882% |
| Total assets | DKK 8M | -35% |
| Equity | DKK 2,1M | -28% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.886 | 10.611 | 7.863 | 8.191 | 9.167 | 9.964 | 9.938 | 9.629 | 9.410 | 8.520 | 7.638 | 13.587 | 14.033 |
| Staff expenses | -8.562 | -8.627 | -8.300 | -8.433 | -8.378 | -9.015 | -9.036 | -9.394 | -8.088 | -8.126 | -8.079 | -13.203 | -14.774 |
| EBITDA | 1.322 | 1.984 | -503 | -242 | 764 | 935 | 878 | 193 | 1.321 | 394 | -441 | 384 | -741 |
| Depreciation & amort. | 582 | 575 | 418 | 400 | 350 | -297 | -253 | -280 | -288 | -232 | -173 | -159 | -201 |
| EBIT | 740 | 1.409 | -921 | -642 | 414 | 638 | 625 | -87 | 1.033 | 162 | -615 | 225 | -941 |
| Net financials | -18 | 18 | 7 | 18 | 30 | 34 | 12 | -3 | -7 | -17 | -26 | -84 | -106 |
| Profit before tax | 722 | 1.427 | -914 | -624 | 443 | 672 | 637 | -90 | 1.026 | 145 | -640 | 140 | -1.048 |
| Tax | 186 | 350 | -197 | -134 | 105 | 171 | 121 | -16 | 227 | 34 | -137 | 36 | -228 |
| Net profit | 537 | 1.077 | -717 | -490 | 338 | 501 | 516 | -74 | 799 | 112 | -503 | 105 | -819 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.549 | 8.933 | 6.431 | 6.056 | 6.484 | 7.532 | 7.070 | 5.809 | 9.265 | 7.870 | 6.953 | 12.419 | 8.035 |
| Equity | 3.646 | 4.223 | 2.506 | 2.016 | 2.354 | 2.855 | 1.971 | 1.397 | 3.823 | 3.434 | 2.831 | 2.936 | 2.117 |
| Long-term debt | 1.173 | 1.097 | 1.019 | 945 | 863 | 785 | 709 | 917 | 1.252 | 1.181 | 1.074 | 1.026 | 970 |
| Short-term debt | 4.600 | 3.561 | 2.907 | 3.095 | 3.268 | 3.892 | 4.391 | 3.495 | 3.820 | 2.907 | 2.837 | 8.210 | 4.931 |
| Total debt | 5.774 | 4.658 | 3.925 | 4.040 | 4.131 | 4.677 | 5.099 | 4.412 | 5.072 | 4.087 | 3.911 | 9.236 | 5.901 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AC Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
SS Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SELSMARK-LARSEN HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
ERIK LYTZEN A/S | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Christian Nielsen | Chief Executive Officer | 0 companies |
| Søren Selsmark-Larsen | Management | 0 companies |
| Kim Bengtsen | Chairman | 0 companies |
| Willy Mølgaard Larsen | Chairman | 0 companies |
| Martin Riis Søndergaard | Board of Directors | 0 companies |
| Ole Kildeby | Board of Directors | 0 companies |
| Lars Steen Jensen | Chairman | 0 companies |
| Helle Selsmark | Chairman | 0 companies |