| Revenue | DKK 78 | -100% |
| EBITDA | DKK -8,5M | -155% |
| Net profit | DKK -15,1M | -487% |
| Total assets | DKK 111,5M | -13% |
| Equity | DKK 19,1M | -44% |
| Employees | 24 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 123.817 | 113.314 | 103.207 | 142.322 | 0 |
| Staff expenses | -16.186 | -14.608 | -14.375 | -18.614 | -19.072 |
| EBITDA | 6.743 | 564 | 9.996 | 15.416 | -8.509 |
| Depreciation & amort. | -4.020 | -5.308 | -5.270 | -5.315 | -6.017 |
| EBIT | 2.723 | -4.744 | 4.726 | 10.100 | -14.525 |
| Net financials | -2.336 | -1.731 | -4.499 | -5.154 | -4.661 |
| Profit before tax | 387 | -6.475 | 228 | 4.946 | -18.928 |
| Tax | 82 | -1.427 | -9 | 1.043 | -3.824 |
| Net profit | 306 | -5.048 | 237 | 3.903 | -15.105 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 119.519 | 119.079 | 122.832 | 127.496 | 111.535 |
| Equity | 15.141 | 10.092 | 30.330 | 34.232 | 19.128 |
| Long-term debt | 19.500 | 19.460 | 14.991 | 10.726 | 6.959 |
| Short-term debt | 82.603 | 88.553 | 74.325 | 78.714 | 85.448 |
| Total debt | 102.103 | 108.013 | 89.316 | 89.440 | 92.407 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
AR Chief Executive Officer | Chief Executive Officer | 2014 |
| Former (1) | ||
CK Management | Management | 2014 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2011 | |
| Board of Directors | 2023 | |
| Board of Directors | 2023 | |
| Chairman | 2010 | |
| Former (2) | ||
| Board of Directors | 2019 – 2022 | |
| Board of Directors | 2013 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Ann Rose Bokkenheuser | Chief Executive Officer | 0 companies |
| Christian Kjærulf Bokkenheuser | Management | 0 companies |
| Anders Lund Kjøller | Board of Directors | 0 companies |
| Michael Thulstrup | Board of Directors | 0 companies |
| Kenth Harry Johansson | Board of Directors | 0 companies |
| Heidi Rosendal Larsen | Board of Directors | 0 companies |
| Marie-Louise Bjerg | Board of Directors | 0 companies |
| Thomas Bo Johansson | Chairman | 0 companies |