| Revenue | DKK 1,1M | +2% |
| EBITDA | DKK 799K | -1% |
| Net profit | DKK 752K | +362% |
| Total assets | DKK 15,3M | -3% |
| Equity | DKK -4M | +18% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.025 | 979 | 1.036 | 1.192 | 887 | 786 | 804 | 826 | 834 | 874 | 914 | 982 | 1.073 | 1.096 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 696 | -1.232 | 740 | 929 | 660 | 544 | 582 | 264 | 641 | 676 | 657 | 631 | 810 | 799 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 696 | -1.232 | 740 | 929 | 660 | 544 | 582 | 264 | 641 | 676 | 657 | 631 | 810 | 799 |
| Net financials | -1.320 | -1.226 | -1.203 | -2.063 | 1.983 | -388 | -692 | -2.194 | 462 | -2.175 | 115 | -1.381 | -1.751 | -339 |
| Profit before tax | -691 | -1.197 | -631 | -7.139 | 5.325 | 16 | -1.377 | -1.321 | 2.163 | -741 | -995 | -54 | -287 | 752 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -691 | -1.197 | -631 | -7.139 | 5.325 | 16 | -1.377 | -1.321 | 2.163 | -741 | -995 | -54 | -287 | 752 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.036 | 12.296 | 13.129 | 7.274 | 9.961 | 12.687 | 11.262 | 14.356 | 14.904 | 15.005 | 12.638 | 15.905 | 15.750 | 15.335 |
| Equity | -6.852 | -7.448 | -7.710 | -14.144 | -5.474 | -5.495 | -6.406 | -7.516 | -4.752 | -4.894 | -5.289 | -4.803 | -4.850 | -3.978 |
| Long-term debt | 18.169 | 17.497 | 18.436 | 17.247 | 14.243 | 17.487 | 17.153 | 19.639 | 17.424 | 17.629 | 15.885 | 18.669 | 18.576 | 17.229 |
| Short-term debt | 1.719 | 2.248 | 2.403 | 4.171 | 1.191 | 696 | 515 | 2.233 | 2.232 | 2.270 | 2.042 | 2.038 | 2.024 | 2.084 |
| Total debt | 19.888 | 19.744 | 20.839 | 21.418 | 15.434 | 18.183 | 17.668 | 21.872 | 19.656 | 19.899 | 17.927 | 20.708 | 20.601 | 19.313 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AA Executive Committee | Executive Committee | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2014 | |
| Individual | 20.0% | 20.0% | 2014 | |
| Individual | 10.0% | 10.0% | 2007 | |
| Individual | 10.0% | 10.0% | 2007 | |
| Individual | 10.0% | 10.0% | 2007 | |
| Individual | 5.0% | 5.0% | 2007 | |
Glerup Invest ApS | Company | 5.0% | 5.0% | 2025 |
| Individual | 5.0% | 5.0% | 2025 | |
| Individual | 5.0% | 5.0% | 2015 | |
| Individual | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Antony Ashton | Executive Committee | 0 companies |
| Thomas Böhme | Board of Directors | 0 companies |
| Henrik Karmark | Chairman | 0 companies |
| Kim Høyer Malling | Chairman | 0 companies |