| Revenue | DKK 974K | -53% |
| EBITDA | DKK -508K | -14621% |
| Net profit | DKK -710K | -99% |
| Total assets | DKK 3,8M | -13% |
| Equity | DKK -1,5M | -95% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -30 | 177 | — | 262 | 580 | 536 | 329 | 1.190 | 996 | 2.086 | 974 |
| Staff expenses | -0 | -107 | -952 | -688 | -564 | -83 | -80 | -0 | -1.471 | -2.089 | -1.482 |
| EBITDA | -30 | 70 | -1.152 | -426 | 16 | 453 | 249 | 1.190 | -475 | -3 | -508 |
| Depreciation & amort. | -50 | -50 | -50 | -55 | -183 | -166 | -483 | -240 | -361 | -362 | -323 |
| EBIT | -80 | 20 | -1.202 | -481 | -167 | 288 | -233 | 950 | -836 | -365 | -831 |
| Net financials | 0 | -1 | -12 | -25 | -13 | -21 | -20 | -5 | -14 | -92 | -79 |
| Profit before tax | -80 | 19 | -1.214 | -507 | -180 | 266 | -253 | 945 | -850 | -457 | -910 |
| Tax | -20 | 6 | -258 | -110 | -49 | 60 | -53 | 211 | -187 | -101 | -200 |
| Net profit | -61 | 13 | -956 | -396 | -131 | 206 | -200 | 734 | -663 | -357 | -710 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 225 | 847 | 753 | 891 | 2.029 | 1.360 | 1.660 | 2.409 | 4.228 | 4.412 | 3.840 |
| Equity | 189 | 202 | -754 | -1.150 | -465 | -258 | -458 | 276 | -387 | -744 | -1.454 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.068 | 1.104 |
| Short-term debt | 35 | 645 | 1.507 | 2.042 | 2.494 | 1.618 | 2.070 | 2.081 | 4.580 | 4.052 | 4.183 |
| Total debt | 35 | 645 | 1.507 | 2.042 | 2.494 | 1.618 | 2.070 | 2.081 | 4.580 | 5.120 | 5.287 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AT Management | Management | 2013 | — | — |
GV Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
LS Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
LB Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2014 | |
HHJ Holding, Hvidovre ApS | Company | 33.3% | 33.3% | 2015 |
AJ af 21.12.2018 Holding ApS | Company | 25.0% | 25.0% | 2018 |
LARS BROE HOLDING ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Asbjørn Thomsen | Management | 0 companies |
| Gert Vestergård Rasmussen | Chief Executive Officer | 0 companies |
| Lasse Smidt | Chief Executive Officer | 0 companies |
| Lars Broe | Management | 0 companies |