| Revenue | DKK 33M | +1% |
| EBITDA | DKK 245K | -76% |
| Net profit | DKK -517K | -657% |
| Total assets | DKK 12,8M | -22% |
| Equity | DKK 865K | +115% |
| Employees | 36 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 11.727 | 21.526 | 27.084 | 32.451 | 26.747 | 32.596 | 33.034 |
| Staff expenses | -11.185 | -25.609 | -26.605 | -31.488 | -31.173 | -31.569 | -32.489 |
| EBITDA | 541 | -4.083 | 480 | 963 | -4.425 | 1.027 | 245 |
| Depreciation & amort. | -0 | -0 | -0 | -15 | -15 | -21 | -34 |
| EBIT | 541 | -4.083 | 480 | 948 | -4.440 | 1.006 | 210 |
| Net financials | -16 | -103 | -220 | -189 | -564 | -855 | -727 |
| Profit before tax | 525 | -4.186 | 259 | 759 | -5.004 | 150 | -517 |
| Tax | 126 | -0 | -849 | 174 | -187 | 57 | -0 |
| Net profit | 399 | -4.186 | 1.108 | 585 | -4.817 | 93 | -517 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 8.865 | 9.919 | 17.680 | 19.866 | 14.782 | 16.460 | 12.807 |
| Equity | 1.399 | -2.787 | -1.680 | -1.095 | -5.911 | -5.818 | 865 |
| Long-term debt | 0 | 906 | 2.401 | 2.310 | 9.487 | 9.753 | 2.509 |
| Short-term debt | 7.466 | 11.800 | 16.959 | 18.651 | 11.206 | 12.525 | 9.133 |
| Total debt | 7.466 | 12.706 | 19.359 | 20.961 | 20.693 | 22.279 | 11.642 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AG Founder | Founder | 2018 | — | — |
PO Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JUAN A/S | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Gullaksen | Founder | 0 companies |
| Peter Odgaard Dahl | Management | 0 companies |