| Revenue | DKK 200K | -19% |
| EBITDA | DKK 200K | -19% |
| Net profit | DKK 52K | -50% |
| Total assets | DKK 2,1M | -7% |
| Equity | DKK 1,1M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 228 | 243 | 312 | 302 | 323 | 307 | 358 | 355 | 350 | 218 | 309 | 145 | 247 | 200 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 212 | 229 | 312 | 302 | 323 | 307 | 358 | 355 | 350 | 218 | 309 | 145 | 247 | 200 |
| Depreciation & amort. | -0 | -0 | 78 | -79 | -79 | -79 | -107 | -126 | -118 | -113 | -67 | -67 | -67 | -67 |
| EBIT | 212 | 229 | 234 | 223 | 244 | 228 | 251 | 228 | 232 | 105 | 242 | 78 | 180 | 133 |
| Net financials | -37 | -16 | -2 | -4 | -15 | -11 | -97 | -44 | -26 | -17 | -15 | -19 | -32 | -49 |
| Profit before tax | 176 | 214 | 232 | 219 | 229 | 217 | 154 | 185 | 206 | 88 | 227 | 59 | 148 | 83 |
| Tax | 55 | 57 | 69 | 54 | 64 | 61 | 47 | 54 | 58 | 33 | 63 | 27 | 46 | 32 |
| Net profit | 121 | 156 | 163 | 165 | 165 | 156 | 107 | 131 | 147 | 56 | 163 | 32 | 102 | 52 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.910 | 3.869 | 3.840 | 3.729 | 3.693 | 3.646 | 3.909 | 3.771 | 3.666 | 3.454 | 3.236 | 2.326 | 2.280 | 2.129 |
| Equity | 614 | 771 | 933 | 1.098 | 1.264 | 1.420 | 1.527 | 1.658 | 1.805 | 1.861 | 2.024 | 1.256 | 1.059 | 1.110 |
| Long-term debt | 3.211 | 2.864 | 2.604 | 2.406 | 2.205 | 4.006 | 2.051 | 1.809 | 1.561 | 1.156 | 948 | 733 | 521 | 329 |
| Short-term debt | 223 | 229 | 297 | 225 | 224 | 224 | 331 | 295 | 288 | 426 | 246 | 331 | 692 | 678 |
| Total debt | 3.290 | 3.093 | 2.901 | 2.631 | 2.429 | 2.227 | 2.383 | 2.104 | 1.850 | 1.581 | 1.195 | 1.064 | 1.213 | 1.007 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Barhagh Holding ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Amir Barhagh | Chief Executive Officer | 0 companies |
| Nina Bahramloo Garossi | Board of Directors | 0 companies |