| Revenue | DKK 191K | -4% |
| EBITDA | DKK 191K | -4% |
| Net profit | DKK -19K | -106% |
| Total assets | DKK 4,9M | -5% |
| Equity | DKK 2,2M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 177 | 168 | 120 | 166 | -22 | 76 | 74 | 117 | 69 | 174 | 103 | 199 | 191 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 177 | 168 | 120 | 166 | -22 | 76 | 74 | 117 | 69 | 174 | 103 | 199 | 191 |
| Depreciation & amort. | 26 | -26 | -26 | -12 | -27 | -49 | -53 | -55 | -65 | -126 | -128 | -139 | -141 |
| EBIT | 151 | 142 | 94 | 154 | -49 | 26 | 21 | 62 | 4 | 48 | -25 | 60 | 50 |
| Net financials | -51 | -48 | -42 | -43 | -78 | -36 | -6 | -8 | -21 | -35 | -36 | -39 | -37 |
| Profit before tax | 100 | 93 | 52 | 111 | -127 | -9 | 15 | 54 | -17 | 13 | -61 | 20 | 14 |
| Tax | 32 | 30 | -4 | 25 | -28 | 20 | 17 | 25 | -8 | 29 | 13 | 29 | 32 |
| Net profit | 68 | 63 | 56 | 86 | -99 | -29 | -2 | 29 | -10 | -16 | -74 | -9 | -19 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.859 | 1.869 | 1.859 | 1.887 | 2.730 | 2.740 | 2.759 | 3.107 | 4.619 | 4.588 | 4.557 | 5.150 | 4.902 |
| Equity | 208 | 271 | 327 | 412 | 313 | 285 | 2.283 | 2.312 | 2.303 | 2.287 | 2.213 | 2.204 | 2.185 |
| Long-term debt | 937 | 556 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.588 |
| Short-term debt | 715 | 1.041 | 1.532 | 1.475 | 2.416 | 2.455 | 476 | 794 | 2.317 | 2.302 | 2.344 | 2.946 | 129 |
| Total debt | 1.651 | 1.598 | 1.532 | 1.475 | 2.416 | 2.455 | 476 | 794 | 2.317 | 2.302 | 2.344 | 2.946 | 2.717 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ANDERS KNUD SCHMELTZER CHRISTENSEN HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Knud Schmeltzer Christensen | Management | 0 companies |