| Revenue | DKK 320K | -58% |
| EBITDA | DKK -766K | -716% |
| Net profit | DKK 316K | +195% |
| Total assets | DKK 1,4M | -28% |
| Equity | DKK 549K | +87% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 336 | -500 | 399 | -13 | 674 | 304 | 355 | 452 | 754 | 320 |
| Staff expenses | -3 | -54 | -35 | -2 | -260 | -227 | -216 | -271 | -848 | -1.086 |
| EBITDA | 161 | -238 | 365 | -15 | 414 | 77 | 139 | 181 | -94 | -766 |
| Depreciation & amort. | -18 | -73 | 208 | 210 | 135 | -60 | -40 | -40 | -40 | -39 |
| EBIT | 143 | -311 | 157 | -225 | 280 | 18 | 99 | 142 | -133 | -805 |
| Net financials | 24 | -31 | -59 | -26 | -27 | -18 | -10 | -29 | -7 | 1.133 |
| Profit before tax | 167 | -342 | 98 | -251 | 253 | -0 | 90 | 113 | -140 | 328 |
| Tax | 42 | -91 | 39 | -45 | 65 | 10 | 28 | 37 | 192 | 12 |
| Net profit | 125 | -251 | 59 | -206 | 188 | -10 | 61 | 76 | -332 | 316 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 288 | 2.217 | 2.280 | 1.939 | 1.978 | 1.808 | 1.953 | 1.890 | 1.890 | 1.354 |
| Equity | 205 | 456 | 515 | 309 | 497 | 488 | 549 | 625 | 294 | 549 |
| Long-term debt | 0 | -2.381 | 2.200 | 2.060 | 1.943 | 916 | 857 | 810 | 837 | 0 |
| Short-term debt | 83 | -561 | 665 | 600 | 509 | 404 | 546 | 455 | 759 | 805 |
| Total debt | 83 | -1.752 | 1.765 | 1.630 | 1.480 | 1.320 | 1.404 | 1.265 | 1.596 | 805 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AG Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
TP Management | Management | 2020 | — | — |
HD Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 | |
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Alin-Cosmin Gherghit | Chief Executive Officer | 0 companies |
| Thor Peter Andersen | Management | 0 companies |
| Henrik Drastrup Jensen | Chief Executive Officer | 0 companies |