| Revenue | DKK 2,4M | +54% |
| EBITDA | DKK 113K | +132% |
| Net profit | DKK -110K | -110% |
| Total assets | DKK 20,3M | +73% |
| Equity | DKK 4M | -3% |
| Employees | 3 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -11 | -12 | -13 | -21 | -7 | -21 | -191 | -12 | 1.533 | 2.361 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -144 | -1.889 | -2.248 |
| EBITDA | -11 | -12 | -13 | -21 | -7 | -21 | -191 | -155 | -356 | 113 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3 | -244 | -885 |
| EBIT | -11 | -12 | -13 | -21 | -7 | -21 | -191 | -158 | -600 | -772 |
| Net financials | -50 | 588 | -796 | 118 | -505 | 834 | -1.310 | 4.525 | 1.529 | 636 |
| Profit before tax | -61 | 576 | -809 | 866 | -512 | 814 | -1.501 | 4.366 | 930 | -137 |
| Tax | -0 | -4 | -0 | -0 | -2 | -14 | -74 | -34 | -125 | -27 |
| Net profit | -61 | 581 | -809 | 866 | -510 | 828 | -1.427 | 4.401 | 1.055 | -110 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 1.187 | 525 | 1.275 | 1.291 | 2.201 | 2.964 | 7.275 | 11.735 | 20.340 |
| Equity | -11 | 570 | -240 | 627 | 117 | 1.145 | 1.550 | 4.938 | 4.156 | 4.046 |
| Long-term debt | 0 | 84 | 80 | 0 | 0 | 0 | 0 | 0 | 0 | 6.384 |
| Short-term debt | 11 | 534 | 684 | 649 | 1.174 | 1.056 | 1.414 | 2.095 | 7.219 | 9.428 |
| Total debt | 11 | 618 | 764 | 649 | 1.174 | 1.056 | 1.414 | 2.095 | 7.219 | 15.812 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AF Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2023 | — | — | |
| Deputy Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Flade-Rasmussen Invest ApS | Company | 50.0% | 50.0% | 2023 |
VejenEngsø Holding ApS | Company | 15.0% | 15.0% | 2025 |
Bonnesen Mølby Invest ApS | Company | 15.0% | 15.0% | 2023 |
AQUITAS ApS | Company | 10.0% | 10.0% | 2023 |
| Individual | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Annica Flade-Rasmussen | Management | 0 companies |
| Niels Dahl-Sørensen | Chairman | 0 companies |
| Anders Frederik Gjesing | Board of Directors | 0 companies |
| Jens Flade-Rasmussen | Board of Directors | 0 companies |
| Per Engsø Larsen | Chairman | 0 companies |
| Jens Mølby Romme | Deputy Chairman | 0 companies |