| Revenue | DKK -8,6M | +73% |
| EBITDA | DKK -16,5M | -93% |
| Net profit | DKK -16,4M | -89% |
| Total assets | DKK 25M | -40% |
| Equity | DKK 24,2M | -40% |
| Employees | 21 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | -17 | -961 | -5.008 | -8.647 |
| Staff expenses | -113 | -976 | -3.510 | -7.831 |
| EBITDA | -130 | -1.938 | -8.518 | -16.477 |
| Depreciation & amort. | -0 | -0 | -137 | -569 |
| EBIT | -130 | -1.938 | -8.655 | -17.046 |
| Net financials | -69 | -178 | -48 | 633 |
| Profit before tax | -199 | -2.116 | -8.703 | -16.413 |
| Tax | -0 | -0 | -0 | -0 |
| Net profit | -199 | -2.116 | -8.703 | -16.413 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 4.364 | 9.509 | 41.400 | 24.955 |
| Equity | 1.938 | 5.351 | 40.640 | 24.226 |
| Long-term debt | 2.060 | 3.733 | 0 | 0 |
| Short-term debt | 366 | 425 | 760 | 729 |
| Total debt | 2.426 | 4.158 | 760 | 729 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AG Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2026 | |
| Individual | 20.0% | 15.0% | 2026 | |
Danmarks Eksport- og Investeringsfond | Company | 10.0% | 10.0% | 2026 |
Fox Capital Holding ApS | Company | 10.0% | 10.0% | 2026 |
| Individual | 5.0% | 5.0% | 2026 | |
| Individual | 5.0% | 5.0% | 2026 | |
Upfin Fund I K/S | Company | 5.0% | 5.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Albert Geisler Fox | Chief Executive Officer | 0 companies |
| Jesper Kirstein | Chairman | 0 companies |
| Jørgen Allan Horwitz | Board of Directors | 0 companies |
| Thomas Krogh Jensen | Board of Directors | 0 companies |
| Line Christa Amanda Sørensen | Board of Directors | 0 companies |
| Susanne Lund | Chairman | 0 companies |
| Markus Walter Hablizel | Board of Directors | 0 companies |
| Tobias Johannes Triebel | Board of Directors | 0 companies |