| Revenue | DKK 2,7M | +40% |
| EBITDA | DKK 49K | +411% |
| Net profit | DKK -97K | +3% |
| Total assets | DKK 4,1M | +43% |
| Equity | DKK 1,4M | -7% |
| Employees | 9 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.279 | 2.832 | 2.848 | 2.193 | 2.915 | 2.798 | 1.918 | 2.689 |
| Staff expenses | -1.823 | -2.424 | -2.397 | -1.920 | -2.735 | -2.500 | -1.933 | -2.640 |
| EBITDA | 456 | 408 | 451 | 273 | 181 | 297 | -16 | 49 |
| Depreciation & amort. | -90 | -94 | -106 | -142 | -88 | -58 | -55 | -71 |
| EBIT | 366 | 314 | 345 | 130 | 92 | 239 | -70 | -22 |
| Net financials | -109 | -95 | -59 | -50 | -60 | -53 | -57 | -102 |
| Profit before tax | 257 | 219 | 286 | 80 | 32 | 185 | -127 | -123 |
| Tax | 59 | 52 | 64 | -14 | 7 | 41 | -28 | -27 |
| Net profit | 199 | 168 | 221 | 94 | 25 | 144 | -99 | -97 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 3.543 | 3.549 | 3.677 | 3.250 | 3.242 | 3.524 | 2.857 | 4.076 |
| Equity | 894 | 1.062 | 1.284 | 1.378 | 1.403 | 1.548 | 1.448 | 1.352 |
| Long-term debt | 0 | 0 | 90 | 136 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.604 | 2.448 | 2.259 | 1.718 | 1.823 | 1.952 | 1.409 | 2.724 |
| Total debt | 2.604 | 2.448 | 2.349 | 1.854 | 1.823 | 1.952 | 1.409 | 2.724 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AG Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Houe Smed Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Arne Gadgaard Bundgaard | Management | 0 companies |