| Revenue | DKK -42K | +7% |
| EBITDA | DKK -42K | -7% |
| Net profit | DKK -93K | +8% |
| Total assets | DKK 1,9M | -15% |
| Equity | DKK 707K | +113% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -383 | -41 | 19 | -48 | -501 | -514 | 186 | 338 | -432 | -1.142 | -319 | -193 | -39 | -42 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -383 | -41 | 19 | -48 | -501 | -514 | 186 | 338 | -637 | -1.142 | -3.921 | -193 | -39 | -42 |
| Depreciation & amort. | -10 | -45 | -10 | -10 | -14 | -4 | -45 | -25 | -25 | -21 | -0 | -0 | -0 | -0 |
| EBIT | -393 | -87 | 9 | -58 | -515 | -518 | 140 | 313 | -662 | -1.162 | -3.921 | -193 | -39 | -42 |
| Net financials | -203 | -163 | -170 | -174 | -220 | -257 | -273 | -273 | -295 | -279 | -19 | -20 | -63 | -60 |
| Profit before tax | -596 | -249 | -161 | -232 | -735 | -775 | -133 | 40 | -957 | -1.441 | -3.940 | -213 | -102 | -102 |
| Tax | -455 | -54 | 509 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -8 |
| Net profit | -141 | -195 | -670 | -232 | -735 | -775 | -133 | 40 | -957 | -1.441 | -3.940 | -213 | -102 | -93 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.158 | 4.354 | 3.779 | 3.783 | 3.933 | 3.876 | 9.015 | 9.627 | 8.817 | 6.485 | 3.448 | 2.256 | 2.176 | 1.855 |
| Equity | -1.285 | -1.481 | -2.150 | -2.382 | -2.697 | -3.472 | 627 | 667 | -290 | -1.232 | -5.172 | -5.385 | -5.487 | 707 |
| Long-term debt | 3.799 | 3.032 | 2.994 | 2.991 | 3.009 | 3.039 | 3.039 | 3.039 | 1.286 | 1.236 | 1.182 | 1.150 | 1.115 | 1.079 |
| Short-term debt | 2.644 | 2.803 | 2.936 | 3.173 | 3.621 | 4.308 | 5.349 | 5.921 | 7.821 | 6.481 | 7.438 | 6.492 | 6.548 | 69 |
| Total debt | 6.443 | 5.835 | 5.930 | 6.165 | 6.630 | 7.347 | 8.388 | 8.960 | 9.107 | 7.717 | 8.620 | 7.641 | 7.663 | 1.148 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Founder | Founder | 2010 | — | — |
AB Management | Management | 2016 | — | — |
NW Management | Management | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2026 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frandsbjerg Dairy and Beef Group ApS | Company | 100.0% | 100.0% | 2026 |
ANDREAS BALLING NISSEN ApS | Company | 33.3% | 33.3% | 2020 |
HOLDINGSELSKABET AF 27. DECEMBER 2007 ApS | Company | 10.0% | 10.0% | 2020 |
A.M. HOLDING TISTRUP ApS | Company | 50.0% | 50.0% | 2025 |
Jan Callesen Holding ApS | Company | 10.0% | 10.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Anna-Marie Balling Nissen | Founder | 0 companies |
| Andreas Balling Nissen | Management | 0 companies |
| Ninna Westphael | Management | 0 companies |
| Søren Rasmussen | Chairman | 0 companies |
| Brian Thrane | Board of Directors | 0 companies |
| Carsten Ishøy | Board of Directors | 0 companies |
| Jan Brink Callesen | Board of Directors | 0 companies |