| Revenue | DKK 165K | +61% |
| EBITDA | DKK 30K | -70% |
| Net profit | DKK 3K | -95% |
| Total assets | DKK 949K | +1% |
| Equity | DKK 141K | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 34 | 32 | 32 | 27 | 32 | 32 | 33 | 32 | 88 | 69 | 26 | 76 | 102 | 165 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -36 | -90 | -0 | -0 | -0 | -120 |
| EBITDA | 17 | 27 | 32 | 27 | 32 | 32 | 33 | 32 | 42 | -31 | 23 | 76 | 102 | 30 |
| Depreciation & amort. | 3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 |
| EBIT | 14 | 24 | 29 | 24 | 29 | 29 | 29 | 29 | 39 | -34 | 20 | 73 | 99 | 27 |
| Net financials | -22 | -23 | -23 | -24 | -24 | -25 | -26 | -27 | -28 | -27 | -26 | -24 | -22 | -22 |
| Profit before tax | -8 | 1 | 5 | -0 | 5 | 4 | 4 | 1 | 12 | -61 | -6 | 49 | 77 | 5 |
| Tax | -0 | -0 | -0 | -0 | 2 | 1 | 1 | 1 | 3 | 0 | -0 | -0 | 16 | 2 |
| Net profit | -8 | 1 | 5 | -0 | 3 | 2 | 2 | 0 | 8 | -61 | -6 | 49 | 61 | 3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 853 | 846 | 875 | 876 | 889 | 892 | 895 | 904 | 957 | 833 | 813 | 856 | 943 | 949 |
| Equity | 71 | 72 | 78 | 78 | 81 | 83 | 85 | 85 | 94 | 32 | 27 | 76 | 137 | 141 |
| Long-term debt | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 782 | 774 | 797 | 798 | 807 | 808 | 809 | 818 | 863 | 800 | 786 | 780 | 806 | 809 |
| Total debt | 782 | 774 | 797 | 798 | 808 | 809 | 810 | 819 | 863 | 800 | 786 | 780 | 806 | 809 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AG Founder | Founder | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2016 | |
| Individual | 25.0% | 25.0% | 2013 | |
| Individual | 25.0% | 25.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Angus Graham GmbH | Founder | 0 companies |