| Revenue | DKK 789K | -31% |
| EBITDA | DKK -43K | -121% |
| Net profit | DKK -79K | -162% |
| Total assets | DKK 1,4M | -21% |
| Equity | DKK 1,1M | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.271 | 1.599 | 1.305 | 1.446 | 1.269 | 1.024 | 1.204 | 614 | 641 | 936 | 938 | 1.147 | 789 |
| Staff expenses | -1.140 | -1.330 | -1.137 | -1.323 | -1.016 | -1.120 | -1.164 | -717 | -540 | -687 | -911 | -944 | -832 |
| EBITDA | 132 | 269 | 168 | 123 | 252 | -96 | 40 | -103 | 100 | 249 | 27 | 204 | -43 |
| Depreciation & amort. | -93 | -93 | -101 | -65 | -58 | -58 | -27 | -19 | -17 | -17 | -17 | -17 | -17 |
| EBIT | 38 | 176 | 66 | 58 | 194 | -154 | 13 | -123 | 83 | 231 | 10 | 186 | -60 |
| Net financials | -19 | -29 | -0 | -9 | -28 | -28 | -30 | -24 | -18 | -19 | -16 | -18 | -19 |
| Profit before tax | 19 | 147 | 66 | 49 | 166 | -183 | -17 | -147 | 65 | 212 | -6 | 168 | -79 |
| Tax | 5 | 37 | 16 | 14 | 41 | -43 | -2 | 45 | -0 | 12 | 9 | 42 | -0 |
| Net profit | 14 | 110 | 49 | 34 | 125 | -140 | -15 | -192 | 65 | 200 | -15 | 126 | -79 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.482 | 1.620 | 1.577 | 2.217 | 2.217 | 2.157 | 2.281 | 1.499 | 1.552 | 1.717 | 1.629 | 1.803 | 1.431 |
| Equity | 1.074 | 1.184 | 1.185 | 1.169 | 1.243 | 1.051 | 983 | 792 | 857 | 1.056 | 1.041 | 1.168 | 1.089 |
| Long-term debt | 0 | 0 | 0 | 591 | 537 | 485 | 423 | 361 | 293 | 261 | 201 | 145 | 152 |
| Short-term debt | 361 | 405 | 379 | 452 | 437 | 622 | 875 | 346 | 402 | 400 | 386 | 490 | 190 |
| Total debt | 361 | 405 | 379 | 1.042 | 974 | 1.106 | 1.298 | 708 | 695 | 661 | 587 | 635 | 342 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AG Founder | Founder | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Anne Grethe Simonsen | Founder | 0 companies |