| Revenue | DKK 3,1M | -40% |
| EBITDA | DKK -561K | -144% |
| Net profit | DKK -493K | -150% |
| Total assets | DKK 3,6M | -30% |
| Equity | DKK 1,1M | -48% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.535 | 3.990 | 4.264 | 5.129 | 6.960 | 7.105 | 5.947 | 5.898 | 4.440 | 4.052 | 5.116 | 3.081 |
| Staff expenses | -4.266 | -3.874 | -4.001 | -4.287 | -4.972 | -5.037 | -5.529 | -5.553 | -5.079 | -4.672 | -3.843 | -3.642 |
| EBITDA | 269 | 116 | 263 | 842 | 1.988 | 2.067 | 419 | 344 | -639 | -620 | 1.273 | -561 |
| Depreciation & amort. | -162 | -146 | -172 | -131 | -62 | -68 | -106 | -87 | -55 | -0 | -10 | -63 |
| EBIT | 106 | -30 | 91 | 711 | 1.926 | 1.999 | 313 | 257 | -694 | -620 | 1.263 | -623 |
| Net financials | 76 | 64 | 73 | 13 | -5 | -24 | -0 | -7 | 69 | 1 | -1 | -8 |
| Profit before tax | 182 | 34 | 163 | 723 | 1.921 | 1.975 | 313 | 250 | -625 | -619 | 1.262 | -631 |
| Tax | 46 | 9 | 45 | 171 | 428 | 435 | 72 | 59 | -137 | -136 | 278 | -139 |
| Net profit | 136 | 25 | 118 | 553 | 1.494 | 1.539 | 240 | 191 | -488 | -483 | 983 | -493 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.671 | 3.480 | 3.144 | 3.846 | 5.578 | 5.678 | 5.048 | 4.918 | 4.379 | 4.506 | 5.093 | 3.565 |
| Equity | 1.278 | 1.303 | 1.111 | 1.564 | 2.557 | 2.597 | 1.337 | 1.528 | 1.040 | 1.057 | 2.041 | 1.056 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 419 | 95 | 0 | 327 | 414 | 420 | 452 |
| Short-term debt | 2.392 | 2.177 | 2.033 | 2.282 | 3.020 | 2.635 | 3.612 | 3.390 | 3.012 | 3.000 | 2.633 | 2.056 |
| Total debt | 2.392 | 2.177 | 2.033 | 2.282 | 3.020 | 3.054 | 3.707 | 3.390 | 3.339 | 3.415 | 3.053 | 2.509 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AG Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LIS G. NR.2 - HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
B.K. AF 24/6 ApS | Company | 25.0% | 25.0% | 2020 |
LIS G. KOLDING ApS | Company | 10.0% | 10.0% | 2014 |
| Individual | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Annette Gaardsted | Management | 0 companies |
| Henrik Nordland | Board of Directors | 0 companies |