| Revenue | DKK 848K | -2% |
| EBITDA | DKK 1,4M | +275% |
| Net profit | DKK 643K | +258% |
| Total assets | DKK 27,9M | -1% |
| Equity | DKK 11,6M | +6% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 17 | 140 | 362 | 100 | 1.191 | 861 | 1.154 | 1.426 | 1.140 | 1.213 | 863 | 848 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 17 | 1.176 | 443 | 978 | 3.871 | 2.276 | 1.403 | 1.683 | 3.977 | 1.765 | 369 | 1.384 |
| Depreciation & amort. | -0 | -0 | -0 | -7 | -20 | -0 | -5 | -37 | -47 | -67 | -76 | -70 |
| EBIT | 17 | 1.176 | 443 | 971 | 3.851 | 2.276 | 1.398 | 1.646 | 3.930 | 1.698 | 293 | 1.314 |
| Net financials | -17 | -420 | -367 | -477 | -412 | -375 | -302 | -288 | -273 | -412 | -562 | -492 |
| Profit before tax | 0 | 756 | 76 | 495 | 3.439 | 1.900 | 1.095 | 1.358 | 3.657 | 1.287 | -269 | 823 |
| Tax | 1 | 166 | 17 | 108 | 751 | 425 | 202 | 295 | 806 | 28 | 138 | 180 |
| Net profit | -1 | 590 | 59 | 387 | 2.688 | 1.475 | 893 | 1.063 | 2.851 | 1.259 | -407 | 643 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.739 | 16.922 | 17.680 | 18.420 | 21.180 | 22.420 | 22.844 | 24.114 | 26.699 | 28.796 | 28.237 | 27.867 |
| Equity | 49 | 639 | 289 | 739 | 3.427 | 4.390 | 5.419 | 6.730 | 9.572 | 11.740 | 10.992 | 11.601 |
| Long-term debt | 13.808 | 13.032 | 12.312 | 11.578 | 13.253 | 12.777 | 12.422 | 11.521 | 10.648 | 12.318 | 11.606 | 10.875 |
| Short-term debt | 881 | 3.084 | 5.009 | 5.375 | 2.961 | 3.434 | 2.909 | 3.528 | 3.398 | 1.421 | 2.281 | 1.853 |
| Total debt | 14.689 | 16.116 | 17.322 | 16.953 | 16.213 | 16.211 | 15.331 | 15.049 | 14.047 | 13.739 | 13.886 | 12.728 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
N-HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Korsholm Bruun Nørgaard | Management | 0 companies |