| Revenue | DKK 1,8M | -21% |
| EBITDA | DKK 219K | -79% |
| Net profit | DKK -562K | -80% |
| Total assets | DKK 26,6M | +0% |
| Equity | DKK 17,4M | +119% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 451 | 431 | 469 | 775 | 1.430 | 1.469 | 1.528 | 1.534 | 2.192 | 2.649 | 2.684 | 3.776 | 2.237 | 1.757 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -271 | -1.064 | -1.346 | -1.401 | -1.141 | -1.196 | -1.538 |
| EBITDA | 451 | 431 | 469 | 775 | 1.430 | 1.469 | 1.528 | 1.263 | 1.129 | 1.303 | 1.283 | 2.636 | 1.041 | 219 |
| Depreciation & amort. | 215 | 226 | 254 | -325 | -521 | -527 | -566 | -531 | -607 | -654 | -658 | -1.600 | -708 | -736 |
| EBIT | 236 | 205 | 216 | 449 | 909 | 943 | 962 | 732 | 522 | 649 | 625 | 1.035 | 333 | -517 |
| Net financials | -47 | -57 | 5 | -468 | -403 | -359 | -392 | -310 | -262 | -452 | -194 | -502 | -735 | -204 |
| Profit before tax | 189 | 148 | 221 | -18 | 506 | 584 | 571 | 422 | 260 | 197 | 431 | 533 | -402 | -721 |
| Tax | 47 | 2 | -126 | -15 | 111 | 128 | 126 | 93 | 57 | 44 | 94 | 132 | -89 | -158 |
| Net profit | 142 | 146 | 347 | -3 | 395 | 455 | 445 | 329 | 202 | 154 | 336 | 401 | -312 | -562 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.661 | 16.805 | 17.028 | 28.836 | 26.337 | 26.359 | 26.635 | 29.023 | 28.256 | 28.398 | 27.520 | 26.352 | 26.458 | 26.559 |
| Equity | 5.034 | 5.180 | 5.527 | 5.523 | 5.918 | 6.374 | 6.819 | 7.148 | 7.350 | 7.504 | 7.840 | 8.242 | 7.930 | 17.367 |
| Long-term debt | 19.608 | 9.838 | 9.834 | 15.885 | 15.117 | 14.333 | 16.629 | 15.662 | 16.104 | 15.179 | 14.056 | 5.599 | 5.217 | 4.794 |
| Short-term debt | 138 | 77 | 80 | 5.683 | 3.527 | 3.835 | 1.152 | 4.119 | 2.672 | 3.496 | 3.341 | 10.432 | 11.160 | 2.168 |
| Total debt | 9.942 | 9.915 | 9.914 | 21.567 | 18.644 | 18.168 | 17.781 | 19.781 | 18.775 | 18.675 | 17.397 | 16.032 | 16.377 | 6.962 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ALLAN HANSEN HOLDING A/S | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Kim Hansen | Management | 0 companies |