| Revenue | DKK 1,1M | -10% |
| EBITDA | DKK 608K | +28% |
| Net profit | DKK 78K | -51% |
| Total assets | DKK 3,6M | +18% |
| Equity | DKK 362K | +233% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 306 | 638 | 502 | 868 | 1.087 | 942 | 988 | 686 | 1.396 | 1.732 | 1.053 | 1.258 | 1.135 |
| Staff expenses | -199 | -347 | -296 | -590 | -601 | -658 | -814 | -873 | -1.033 | -1.252 | -1.395 | -784 | -527 |
| EBITDA | 107 | 291 | 206 | 278 | 487 | 285 | 175 | -187 | 363 | 480 | -342 | 474 | 608 |
| Depreciation & amort. | -45 | -137 | -221 | -206 | -170 | -114 | -111 | -116 | -171 | -222 | -353 | -189 | -280 |
| EBIT | 61 | 155 | -15 | 72 | 316 | 171 | 64 | -303 | 191 | 258 | -695 | 285 | 328 |
| Net financials | -67 | -68 | -94 | -70 | -66 | -43 | -46 | -92 | -46 | -58 | -374 | -83 | -187 |
| Profit before tax | -6 | 86 | -109 | 3 | 250 | 127 | 18 | -396 | 145 | 200 | -1.069 | 201 | 141 |
| Tax | -1 | 21 | -25 | 1 | 57 | 30 | 8 | -87 | 33 | 46 | -267 | 42 | 64 |
| Net profit | -5 | 65 | -84 | 2 | 193 | 97 | 10 | -309 | 113 | 154 | -802 | 159 | 78 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 897 | 1.466 | 1.543 | 1.446 | 1.318 | 1.309 | 1.527 | 1.715 | 1.953 | 3.701 | 3.648 | 3.035 | 3.578 |
| Equity | 75 | 141 | 56 | 58 | 251 | 348 | 413 | 104 | 216 | 370 | -432 | -273 | 362 |
| Long-term debt | 578 | 664 | 575 | 173 | 41 | 0 | 0 | 18 | 20 | 1.921 | 1.799 | 1.256 | 1.131 |
| Short-term debt | 244 | 641 | 911 | 1.215 | 973 | 878 | 1.008 | 1.575 | 1.665 | 1.313 | 2.281 | 2.052 | 2.085 |
| Total debt | 821 | 1.305 | 1.486 | 1.388 | 1.014 | 878 | 1.008 | 1.592 | 1.685 | 3.234 | 4.080 | 3.308 | 3.216 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AK Holding 2022 ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Ann Kjær | Management | 0 companies |
| Henrik Malberg | Chairman | 0 companies |
| Helge Sørensen | Chairman | 0 companies |
| Karina Grosen Boldsen | Chairman | 0 companies |
| Carsten Birk Nielsen | Chairman | 0 companies |
| Ditte Hartvig | Board of Directors | 0 companies |
| Jesper Fogh | Chairman | 0 companies |
| Hans-Erik Frank Næsager | Board of Directors | 0 companies |
| Claus Sjælland Nørgaard | Chairman | 0 companies |
| Jonas Roholt Waaben | Board of Directors | 0 companies |
| Steffen Heil Rathcke | Board of Directors | 0 companies |
| Martin Breum Sønder | Chairman | 0 companies |