| Revenue | DKK -395K | +5% |
| EBITDA | DKK -482K | -20% |
| Net profit | DKK -1,2M | -14% |
| Total assets | DKK 27,2M | -2% |
| Equity | DKK 6,7M | -15% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 1.577 | 1.967 | 1.315 | 356 | -377 | -395 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.529 | 1.876 | 1.245 | 274 | -401 | -482 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.529 | 1.876 | 1.245 | 274 | -401 | -482 |
| Net financials | -155 | -209 | -143 | -288 | -903 | -1.003 |
| Profit before tax | 1.374 | 1.667 | 1.101 | -15 | -1.303 | -1.485 |
| Tax | 303 | 367 | 253 | 17 | -288 | -330 |
| Net profit | 1.071 | 1.300 | 848 | -32 | -1.015 | -1.154 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 46.442 | 45.899 | 25.722 | 27.600 | 27.871 | 27.242 |
| Equity | 16.121 | 17.421 | 8.867 | 8.835 | 7.820 | 6.666 |
| Long-term debt | 24.082 | 22.759 | 11.892 | 11.329 | 10.816 | 10.189 |
| Short-term debt | 6.141 | 5.499 | 4.839 | 7.281 | 9.046 | 10.210 |
| Total debt | 30.222 | 28.258 | 16.731 | 18.610 | 19.862 | 20.399 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RF Management | Management | 2018 | — | — |
BW Management | Management | 2020 | — | — |
HG Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AG Development A/S | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Robin Feddern | Management | 0 companies |
| Bjarke Windeløv Graae | Management | 0 companies |
| Henrik Greve Nielsen | Management | 0 companies |