| Revenue | DKK 2M | -2% |
| EBITDA | DKK 467K | -48% |
| Net profit | DKK 249K | -60% |
| Total assets | DKK 2,1M | +4% |
| Equity | DKK 783K | +47% |
| Employees | 5 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 473 | 637 | 798 | 482 | 532 | 606 | 509 | 1.993 | 1.959 |
| Staff expenses | -388 | -652 | -579 | -405 | -493 | -517 | -593 | -1.092 | -1.491 |
| EBITDA | 85 | -19 | 227 | 77 | 39 | 89 | -84 | 901 | 467 |
| Depreciation & amort. | -24 | -82 | -70 | -81 | -94 | -78 | -40 | -71 | -99 |
| EBIT | 61 | -101 | 157 | -3 | -55 | 11 | -124 | 830 | 369 |
| Net financials | -0 | 2 | -24 | -21 | -24 | -24 | -26 | -13 | -46 |
| Profit before tax | 60 | -100 | 133 | -24 | -79 | -13 | -150 | 816 | 323 |
| Tax | 13 | -22 | 31 | -4 | -17 | -2 | -35 | 195 | 74 |
| Net profit | 47 | -78 | 102 | -20 | -62 | -11 | -115 | 621 | 249 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 864 | 723 | 1.138 | 859 | 1.080 | 920 | 749 | 1.997 | 2.074 |
| Equity | 97 | 19 | 121 | 101 | 39 | 28 | -87 | 534 | 783 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 751 | 696 | 1.009 | 752 | 1.040 | 891 | 836 | 1.452 | 1.286 |
| Total debt | 751 | 696 | 1.009 | 752 | 1.040 | 891 | 836 | 1.452 | 1.286 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
RT Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Koldbæk Vad | Chief Executive Officer | 0 companies |
| Rikke Thostrup Vad | Management | 0 companies |