| Revenue | DKK -112K | +22% |
| EBITDA | DKK -112K | -22% |
| Net profit | DKK -5,2M | -227% |
| Total assets | DKK 37,2M | -14% |
| Equity | DKK 24,8M | -27% |
| Employees | — | — |
| Item | 2012 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -170 | -68 | -74 | -46 | -46 | -55 | -56 | -89 | -60 | -64 | -92 | -112 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -170 | -68 | -74 | -46 | -46 | -55 | -56 | -89 | -60 | -64 | -92 | -112 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -170 | -68 | -74 | -46 | -46 | -55 | -56 | -89 | -60 | -64 | -92 | -112 |
| Net financials | 2.603 | 436 | 1.124 | 758 | 1.082 | 769 | 1.387 | -1.518 | 4.077 | 87 | 5.255 | -5.101 |
| Profit before tax | 2.433 | 369 | 1.050 | 712 | 1.036 | 714 | 1.331 | -1.607 | 4.017 | 24 | 5.163 | -5.213 |
| Tax | 576 | 92 | 274 | 308 | 325 | 136 | 241 | -231 | 590 | -62 | 1.111 | -57 |
| Net profit | 1.857 | 277 | 776 | 404 | 711 | 579 | 1.090 | -1.377 | 3.428 | 86 | 4.052 | -5.156 |
| Item | 2012 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.727 | 29.151 | 30.295 | 31.472 | 33.260 | 33.788 | 35.234 | 34.051 | 37.778 | 37.754 | 43.020 | 37.193 |
| Equity | 27.863 | 28.139 | 28.865 | 29.219 | 29.929 | 30.508 | 31.598 | 29.421 | 31.849 | 31.935 | 33.987 | 24.831 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 865 | 1.012 | 1.431 | 2.253 | 3.331 | 3.280 | 3.636 | 4.630 | 5.929 | 5.819 | 8.938 | 12.299 |
| Total debt | 865 | 1.012 | 1.431 | 2.253 | 3.331 | 3.280 | 3.636 | 4.630 | 5.929 | 5.819 | 8.938 | 12.299 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AF Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2013 | |
BORIS II ApS | Company | 25.0% | 0.0% | 2013 |
BORIS I ApS | Company | 25.0% | 0.0% | 2013 |
| Individual | 25.0% | 25.0% | 2013 | |
| Individual | 25.0% | 25.0% | 2013 | |
FLEGGAARDEN ApS | Company | 25.0% | 100.0% | 2013 |
BORIS III ApS | Company | 25.0% | 0.0% | 2013 |
| Individual | 25.0% | 25.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Annemette Fleggaard | Management | 0 companies |
| Ib Rossen Nissen | Board of Directors | 0 companies |