| Revenue | — | — |
| EBITDA | DKK 122K | +280% |
| Net profit | DKK -138K | +44% |
| Total assets | DKK 273K | -47% |
| Equity | DKK -85K | -258% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 158 | 389 | -49 | — | 211 | -126 | -237 | 290 | -51 | -31 | 395 | 69 | -68 | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -200 | -0 | -0 | -0 |
| EBITDA | 158 | 389 | -56 | -206 | 211 | -126 | -237 | 290 | -51 | -31 | 194 | 69 | -68 | 122 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -5 | -8 | -8 | -8 | -12 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 158 | 389 | -56 | -206 | 206 | -134 | -245 | 282 | -63 | -31 | 194 | 69 | -68 | 122 |
| Net financials | -115 | 233 | -17 | -409 | -34 | 464 | -235 | -239 | -70 | -31 | -28 | -27 | -181 | -261 |
| Profit before tax | 43 | 616 | -73 | -614 | 172 | 330 | -480 | 43 | -133 | -61 | 166 | 42 | -249 | -138 |
| Tax | 40 | 101 | -0 | -0 | 12 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 2 | 514 | -73 | -614 | 160 | 330 | -480 | 43 | -133 | -61 | 166 | 42 | -249 | -138 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 186 | 867 | 766 | 502 | 999 | 1.325 | 1.033 | 1.460 | 669 | 666 | 1.186 | 763 | 518 | 273 |
| Equity | 82 | 597 | 524 | -90 | 396 | 725 | 245 | 288 | 156 | 94 | 261 | 303 | 54 | -85 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 103 | 270 | 242 | 592 | 603 | 600 | 788 | 1.172 | 513 | 572 | 925 | 460 | 465 | 358 |
| Total debt | 103 | 270 | 242 | 592 | 603 | 600 | 788 | 1.172 | 513 | 572 | 925 | 460 | 465 | 358 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AF Management | Management | 2012 | — | — |
KB Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ALLAN FRIKKE HOLDING ApS | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Frikke Hansen | Management | 0 companies |
| Kim Baarsøe | Management | 0 companies |