| Revenue | DKK -397K | -18% |
| EBITDA | DKK -397K | +18% |
| Net profit | DKK -765K | +70% |
| Total assets | DKK 240,3M | +46% |
| Equity | DKK 5M | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | -25 | -25 | -16 | -35 | -78 | -147 | -260 | -363 | -482 | -397 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 46 | 181 | 138 | -25 | -25 | -16 | -35 | -78 | -147 | -260 | -363 | -482 | -397 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -10 | -10 | -10 | -10 | -10 | -0 | -0 | -0 |
| EBIT | 46 | 181 | 138 | -25 | -25 | -26 | -45 | -88 | -157 | -270 | -363 | -482 | -397 |
| Net financials | 75 | 109 | 236 | 166 | 404 | 1.173 | 677 | 1.398 | 1.499 | 1.224 | 421 | -3.581 | -1.050 |
| Profit before tax | 43 | 79 | 207 | 141 | 378 | 1.147 | 632 | 1.310 | 1.342 | 954 | 58 | -4.063 | -1.446 |
| Tax | -8 | -7 | -6 | -4 | -6 | -9 | -34 | -100 | -203 | -144 | -160 | -1.533 | -682 |
| Net profit | 51 | 87 | 213 | 146 | 384 | 1.156 | 665 | 1.410 | 1.544 | 1.098 | 218 | -2.531 | -765 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.892 | 1.953 | 1.870 | 2.107 | 2.347 | 5.530 | 15.322 | 35.323 | 64.971 | 92.020 | 146.361 | 164.898 | 240.272 |
| Equity | 1.842 | 1.916 | 1.841 | 1.985 | 2.247 | 3.377 | 4.030 | 5.436 | 6.981 | 8.078 | 8.296 | 5.766 | 5.001 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 50 | 37 | 29 | 122 | 100 | 2.154 | 11.291 | 29.887 | 57.990 | 83.942 | 138.065 | 159.132 | 235.271 |
| Total debt | 50 | 37 | 29 | 122 | 100 | 2.154 | 11.291 | 29.887 | 57.990 | 83.942 | 138.065 | 159.132 | 235.271 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AG Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Annemarie Geert Bielefeldt | Management | 0 companies |
| Hans Ulrik Møller | Board of Directors | 0 companies |
| Lars Kühnel | Chairman | 0 companies |