| Revenue | DKK 5,2M | -1250% |
| EBITDA | DKK -3,8M | +55% |
| Net profit | DKK -3,9M | +54% |
| Total assets | DKK 2,7M | -63% |
| Equity | DKK -12K | -100% |
| Employees | 32 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 54 | -237 | 25 | -560 | 1.213 | 2.564 | -454 | 5.222 |
| Staff expenses | -6 | -277 | -454 | -1.342 | -1.827 | -3.735 | -8.022 | -9.025 |
| EBITDA | -15 | -514 | -429 | -1.903 | -614 | -1.171 | -8.476 | -3.803 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -9 | -14 |
| EBIT | -15 | -514 | -429 | -1.903 | -614 | -1.171 | -8.485 | -3.817 |
| Net financials | 0 | 0 | -0 | -2 | -4 | -270 | -110 | -36 |
| Profit before tax | -15 | -514 | -429 | -1.904 | -618 | -1.441 | -8.595 | -3.854 |
| Tax | -0 | -113 | -94 | -419 | -136 | 75 | -202 | -0 |
| Net profit | -15 | -401 | -335 | -1.486 | -482 | -1.516 | -8.393 | -3.854 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 4 | 633 | 349 | 737 | 427 | 995 | 7.190 | 2.678 |
| Equity | -14 | 633 | 299 | -687 | -1.168 | -2.684 | 3.841 | -12 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 884 | 619 | 333 |
| Short-term debt | 18 | 0 | 50 | 1.424 | 1.595 | 2.795 | 2.729 | 2.357 |
| Total debt | 18 | 0 | 50 | 1.424 | 1.595 | 3.679 | 3.348 | 2.690 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AG Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AVestergaard Holding ApS | Company | 20.0% | 20.0% | 2023 |
Marani Invest ApS | Company | 20.0% | 20.0% | 2023 |
| Individual | 15.0% | 15.0% | 2023 | |
DEBOIS HOLDING ApS | Company | 10.0% | 10.0% | 2023 |
| Individual | 5.0% | 5.0% | 2023 | |
Gadomski Invest ApS | Company | 5.0% | 5.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Gylling Vestergaard Hermansen | Management | 0 companies |
| Paul Jozef Elza verwilt | Board of Directors | 0 companies |
| Nichlas Møller Walsted | Chairman | 0 companies |
| Vesa Matti Laakso | Board of Directors | 0 companies |
| Marcin Oskar Gadomski | Board of Directors | 0 companies |
| Tea Elezi | Board of Directors | 0 companies |
| Jonas Debois Baandrup | Board of Directors | 0 companies |