| Revenue | DKK 307K | -47% |
| EBITDA | DKK -137K | -121% |
| Net profit | DKK -234K | -163% |
| Total assets | DKK 4,3M | -35% |
| Equity | DKK 1,5M | -14% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Revenue | 173 | 266 | 282 | 489 | 581 | 307 |
| Staff expenses | -311 | -341 | -168 | -12 | -0 | -245 |
| EBITDA | -139 | -124 | 879 | 1.556 | 646 | -137 |
| Depreciation & amort. | 25 | -59 | -80 | -39 | -27 | -26 |
| EBIT | -164 | -184 | 799 | 1.517 | 619 | -162 |
| Net financials | -28 | -47 | -88 | -139 | -144 | -197 |
| Profit before tax | -192 | -230 | 711 | 1.378 | 475 | -360 |
| Tax | -40 | -50 | 199 | 303 | 105 | -126 |
| Net profit | -152 | -180 | 512 | 1.075 | 370 | -234 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Total assets | 967 | 1.155 | 4.660 | 5.720 | 6.613 | 4.296 |
| Equity | -52 | -232 | 280 | 1.355 | 1.725 | 1.491 |
| Long-term debt | 0 | 1.301 | 1.267 | 2.997 | 2.874 | 1.160 |
| Short-term debt | 1.019 | 86 | 3.004 | 977 | 1.576 | 1.465 |
| Total debt | 1.019 | 1.387 | 4.271 | 3.974 | 4.449 | 2.626 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AC Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ejendomsselskabet Ulkær ApS | Company | 100.0% | 100.0% | 2021 |
SILAC HOLDING ApS | Company | 50.0% | 50.0% | 2018 |
| Individual | 50.0% | 50.0% | 2016 | |
LEO NØRGAARD HOLDING II ApS | Company | 100.0% | 100.0% | 2018 |
LEO NØRGAARD INVEST ApS | Company | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Andreas Christian Petersen | Management | 0 companies |
| Jette Nørgaard | Board of Directors | 0 companies |
| Leo Nørgaard | Chairman | 0 companies |