| Revenue | DKK -9K | +18% |
| EBITDA | DKK -9K | -18% |
| Net profit | DKK -45K | -2% |
| Total assets | DKK 887K | -5% |
| Equity | DKK 886K | -5% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 753 | 1.053 | 1.449 | 541 | 965 | 431 | 129 | 787 | 35 | -65 | -7 | -9 |
| Staff expenses | -321 | -486 | -485 | -485 | -787 | -605 | -530 | -457 | -0 | -0 | -0 | -0 |
| EBITDA | 431 | 567 | 965 | 56 | 178 | -174 | -400 | 331 | 35 | -65 | -7 | -9 |
| Depreciation & amort. | -21 | -52 | -52 | -55 | -74 | -87 | -56 | -49 | -49 | -49 | -49 | -49 |
| EBIT | 411 | 515 | 913 | 1 | 103 | -261 | -456 | 281 | -14 | -114 | -57 | -58 |
| Net financials | -27 | -6 | 9 | -4 | -0 | -6 | -10 | -9 | -1 | -1 | 0 | 0 |
| Profit before tax | 384 | 509 | 922 | -3 | 103 | -266 | -466 | 273 | -15 | -115 | -57 | -58 |
| Tax | 96 | 133 | 225 | -0 | 24 | -0 | -160 | 60 | -3 | -25 | -12 | -13 |
| Net profit | 288 | 376 | 697 | -3 | 79 | -266 | -306 | 213 | -13 | -89 | -44 | -45 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.040 | 1.162 | 1.873 | 1.574 | 1.521 | 1.477 | 1.395 | 1.214 | 1.095 | 981 | 934 | 887 |
| Equity | 438 | 814 | 1.512 | 1.359 | 1.437 | 1.171 | 865 | 1.078 | 1.065 | 975 | 931 | 886 |
| Long-term debt | 171 | 126 | 82 | 37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 424 | 215 | 277 | 178 | 84 | 306 | 530 | 137 | 30 | 6 | 3 | 1 |
| Total debt | 595 | 341 | 359 | 215 | 84 | 306 | 530 | 137 | 30 | 6 | 3 | 1 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AF Management | Management | 2013 | — | — |
KI Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FROHOLT HOLDING ApS | Company | 50.0% | 50.0% | 2020 |
ISBAK HOLDING AF 2013 ApS | Company | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Arly Froholt Pedersen | Management | 0 companies |
| Kristian Isbak | Management | 0 companies |
| Tom Albert Hald | Chairman | 0 companies |