| Revenue | DKK -152K | -49% |
| EBITDA | DKK -152K | +49% |
| Net profit | DKK 4,3M | -51% |
| Total assets | DKK 129,6M | -12% |
| Equity | DKK 112,5M | -2% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 158 | -538 | -220 | 74 | -300 | -152 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 158 | -538 | -220 | 65 | -300 | -152 |
| Depreciation & amort. | -43 | -43 | -43 | -43 | -45 | -51 |
| EBIT | 115 | -581 | -263 | 23 | -346 | -203 |
| Net financials | 2.200 | 14.268 | -4.105 | -933 | 11.717 | 5.764 |
| Profit before tax | 2.315 | 13.352 | -4.368 | -910 | 11.371 | 5.562 |
| Tax | 543 | 2.937 | -961 | -200 | 2.502 | 1.222 |
| Net profit | 1.772 | 10.414 | -3.407 | -710 | 8.870 | 4.340 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 127.305 | 141.821 | 136.081 | 135.920 | 146.960 | 129.602 |
| Equity | 99.831 | 110.246 | 106.839 | 106.128 | 114.998 | 112.538 |
| Long-term debt | 64 | 813 | 1.154 | 1.223 | 2.466 | 2.200 |
| Short-term debt | 26.951 | 30.308 | 28.089 | 28.569 | 29.065 | 14.441 |
| Total debt | 27.015 | 31.121 | 29.243 | 29.792 | 31.532 | 16.640 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AU Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SMITHERNE ApS | Company | 33.3% | 33.3% | 2020 |
AKERNE ApS | Company | 33.3% | 33.3% | 2020 |
BB & CCS ApS | Company | 33.3% | 33.3% | 2020 |
LHQ ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Anne-Kathrine Ulrich | Management | 0 companies |
| Eva-Dorthe Smith | Board of Directors | 0 companies |
| Betina Brændgaard Tolstrup | Chairman | 0 companies |