| Revenue | DKK 407K | +13307% |
| EBITDA | DKK 251K | +520% |
| Net profit | DKK -340K | +51% |
| Total assets | DKK 15,8M | +1% |
| Equity | DKK 5,3M | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 143 | 202 | 220 | 81 | 173 | 227 | 160 | -1 | 112 | 31 | 50 | 3 | 407 |
| Staff expenses | -0 | -0 | -0 | -0 | -5 | -79 | -99 | -326 | -203 | -124 | -70 | -63 | -155 |
| EBITDA | 3 | 202 | 220 | 81 | 169 | 148 | 61 | -327 | -91 | -94 | -20 | -60 | 251 |
| Depreciation & amort. | -25 | -38 | -38 | -73 | -85 | -32 | -4 | -105 | -105 | -97 | -109 | -115 | -68 |
| EBIT | -21 | 164 | 182 | 9 | 84 | 116 | 57 | -431 | -196 | -190 | -129 | -175 | 183 |
| Net financials | 1.264 | 1.763 | 61 | 30 | 63 | -14 | 56 | 282 | 182 | 209 | -45 | -514 | -522 |
| Profit before tax | 1.242 | 1.927 | 243 | 39 | 147 | 103 | 113 | -150 | -13 | 19 | -174 | -690 | -340 |
| Tax | 3 | 44 | 193 | 95 | 51 | 35 | -36 | -0 | 30 | 26 | 32 | -0 | -0 |
| Net profit | 1.239 | 1.883 | 50 | -56 | 96 | 68 | 149 | -150 | -44 | -6 | -206 | -690 | -340 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.608 | 11.188 | 11.274 | 10.400 | 9.540 | 9.119 | 9.071 | 8.560 | 8.397 | 8.735 | 9.365 | 15.674 | 15.823 |
| Equity | 6.642 | 8.476 | 8.527 | 7.670 | 6.857 | 6.710 | 6.805 | 6.555 | 6.511 | 6.505 | 6.299 | 5.610 | 5.270 |
| Long-term debt | 2.443 | 2.318 | 2.181 | 2.053 | 1.971 | 1.831 | 1.690 | 1.742 | 1.613 | 185 | 0 | 150 | 8.554 |
| Short-term debt | 524 | 394 | 567 | 677 | 712 | 579 | 576 | 263 | 273 | 2.046 | 3.066 | 9.914 | 1.999 |
| Total debt | 2.967 | 2.712 | 2.748 | 2.730 | 2.683 | 2.410 | 2.265 | 2.005 | 1.885 | 2.230 | 3.066 | 10.065 | 10.553 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AG Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
CE | Audit | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Allia Ghazni | Chief Executive Officer | 0 companies |
| Christian Emanuel Sørensen | Audit | 0 companies |