| Revenue | DKK 296K | +20% |
| EBITDA | DKK 296K | +20% |
| Net profit | DKK 175K | +26% |
| Total assets | DKK 6,4M | -1% |
| Equity | DKK 2,2M | +8% |
| Employees | — | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 191 | 159 | 144 | 155 | 182 | 124 | 325 | 343 | 333 | 402 | 374 | 311 | 246 | 296 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 165 | 274 | 118 | 140 | 163 | 124 | 325 | 343 | 333 | 402 | 374 | 311 | 246 | 296 |
| Depreciation & amort. | 29 | 73 | -0 | -37 | -37 | -37 | -57 | -57 | -57 | -57 | -57 | -0 | -0 | -0 |
| EBIT | 135 | 201 | 118 | 103 | 127 | 88 | 268 | 286 | 277 | 345 | 317 | 311 | 246 | 296 |
| Net financials | -111 | -107 | -100 | -93 | -87 | -47 | -153 | -88 | -83 | -64 | -73 | -74 | -69 | -70 |
| Profit before tax | 24 | 95 | 18 | 10 | 40 | 40 | 115 | 197 | 193 | 281 | 245 | 994 | 177 | 226 |
| Tax | 5 | 29 | -25 | 34 | 8 | 7 | 25 | 43 | 43 | 62 | 54 | 219 | 38 | 51 |
| Net profit | 20 | 66 | 43 | -23 | 32 | 34 | 90 | 154 | 151 | 219 | 191 | 775 | 139 | 175 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.671 | 3.451 | 3.344 | 3.307 | 3.300 | 3.245 | 4.783 | 5.586 | 5.460 | 5.430 | 5.744 | 6.620 | 6.493 | 6.436 |
| Equity | 133 | 199 | 241 | 218 | 250 | 283 | 373 | 527 | 678 | 897 | 1.089 | 1.865 | 2.004 | 2.174 |
| Long-term debt | 0 | 3.198 | 3.074 | 2.946 | 2.813 | 2.507 | 4.046 | 4.614 | 4.328 | 3.996 | 3.975 | 3.812 | 3.643 | 3.190 |
| Short-term debt | 3.536 | 29 | 29 | 112 | 197 | 408 | 291 | 328 | 295 | 316 | 407 | 451 | 315 | 491 |
| Total debt | 3.536 | 3.227 | 3.103 | 3.057 | 3.010 | 2.915 | 4.337 | 4.943 | 4.623 | 4.312 | 4.381 | 4.263 | 3.958 | 3.680 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Founder | Founder | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Kylén Nørager | Founder | 0 companies |