| Revenue | DKK 474K | -4% |
| EBITDA | DKK 52K | -27% |
| Net profit | DKK 58K | -25% |
| Total assets | DKK 596K | +23% |
| Equity | DKK 502K | +13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -560 | -309 | 276 | 438 | 413 | 310 | 466 | 350 | 380 | 410 | 485 | 475 | 495 | 474 |
| Staff expenses | -562 | -431 | -378 | -365 | -406 | -411 | -402 | -400 | -423 | -401 | -422 | -402 | -425 | -422 |
| EBITDA | 2 | 121 | -102 | 73 | 7 | -102 | 64 | -50 | -43 | 9 | 63 | 72 | 70 | 52 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2 | 121 | -102 | 73 | 7 | -102 | 64 | -50 | -43 | 9 | 63 | 72 | 70 | 52 |
| Net financials | -86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 7 | 7 |
| Profit before tax | 84 | 121 | -102 | 73 | 7 | -102 | 64 | -50 | -43 | 9 | 63 | 79 | 77 | 58 |
| Tax | 21 | 29 | -22 | 21 | -0 | -21 | 14 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 63 | 92 | -80 | 52 | 7 | -81 | 50 | -50 | -43 | 9 | 63 | 79 | 77 | 58 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 685 | 469 | 358 | 446 | 443 | 362 | 413 | 347 | 347 | 382 | 441 | 504 | 484 | 596 |
| Equity | 453 | 361 | 282 | 333 | 340 | 259 | 310 | 259 | 216 | 225 | 288 | 367 | 444 | 502 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -231 | -107 | 77 | 113 | 103 | 103 | 103 | 87 | 131 | 157 | 154 | 137 | 40 | 94 |
| Total debt | -231 | -107 | 77 | 113 | 103 | 103 | 103 | 87 | 131 | 157 | 154 | 137 | 40 | 94 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Audit | Audit | 1972 | — | — |
GJ Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
CF Management | Management | 1972 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1972 | — | — | |
| Board of Directors | 1972 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AE-ADMINISTRATION HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| John Formsgaard | Audit | 0 companies |
| Gerner Jacobsen | Chief Executive Officer | 0 companies |
| Carl Frode Andersen | Management | 0 companies |
| Mikael Gerner Jacobsen | Board of Directors | 0 companies |
| Jesper Gerner Jacobsen | Board of Directors | 0 companies |
| Kirsten Donskov Jacobsen | Board of Directors | 0 companies |
| Margit Lone Rasmussen | Board of Directors | 0 companies |
| Olav Frithiof Petersen | Board of Directors | 0 companies |