| Revenue | DKK 2,8M | -21% |
| EBITDA | DKK -4,5M | +29% |
| Net profit | DKK -4,6M | +23% |
| Total assets | DKK 95M | -11% |
| Equity | DKK 46M | -12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.253 | 2.091 | 2.064 | 2.232 | 2.250 | 1.738 | 3.342 | 1.971 | 2.094 | 2.422 | 1.273 | 3.573 | 2.810 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 905 | 2.091 | 2.064 | 11.393 | 2.246 | 13.238 | 3.342 | 1.971 | 6.839 | 32.044 | 958 | -6.327 | -4.487 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 905 | 2.091 | 2.064 | 11.393 | 2.246 | 13.238 | 3.342 | 1.971 | 6.839 | 32.044 | 958 | -6.327 | -4.487 |
| Net financials | -890 | -510 | -862 | -1.219 | -498 | -415 | -377 | -312 | -366 | -322 | 1.696 | -1.279 | -1.358 |
| Profit before tax | 14 | 1.581 | 1.202 | 10.175 | 1.748 | 12.822 | 2.965 | 1.659 | 6.474 | 31.722 | 2.654 | -7.606 | -5.844 |
| Tax | 2 | 395 | -107 | 1.890 | 385 | 2.821 | 652 | 365 | 1.424 | 6.979 | 584 | -1.673 | -1.286 |
| Net profit | 13 | 1.186 | 1.308 | 8.285 | 1.363 | 10.001 | 2.313 | 1.294 | 5.050 | 24.743 | 2.070 | -5.933 | -4.558 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 55.359 | 56.596 | 54.669 | 63.415 | 63.851 | 75.699 | 77.995 | 77.240 | 81.755 | 113.412 | 114.295 | 107.014 | 95.002 |
| Equity | 16.883 | 18.069 | 9.377 | 17.662 | 19.026 | 29.027 | 31.340 | 30.594 | 34.143 | 57.386 | 58.457 | 52.524 | 45.966 |
| Long-term debt | 28.917 | 28.821 | 28.736 | 34.193 | 34.253 | 34.265 | 34.229 | 35.075 | 34.644 | 34.480 | 32.554 | 32.095 | 33.537 |
| Short-term debt | 2.897 | 2.997 | 10.220 | 3.507 | 2.486 | 1.756 | 1.742 | 853 | 1.173 | 3.199 | 4.939 | 6.194 | 870 |
| Total debt | 31.814 | 31.819 | 38.956 | 37.700 | 36.739 | 36.021 | 35.971 | 35.928 | 35.817 | 37.679 | 37.494 | 38.289 | 34.406 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AG Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AGR INVEST ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Gangsted-Rasmussen | Management | 0 companies |