| Revenue | DKK -869K | -245% |
| EBITDA | DKK -1,1M | -287% |
| Net profit | DKK 2,8M | +25% |
| Total assets | DKK 42,4M | +7% |
| Equity | DKK 24,5M | +12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 38 | 39 | — | -47 | -118 | 284 | 264 | 529 | 378 | 604 | 520 | 639 | 600 | -869 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -252 |
| EBITDA | 38 | 39 | 0 | -47 | -118 | 284 | 264 | 512 | 378 | 604 | 520 | 639 | 600 | -1.121 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -151 | -230 | -306 | -314 | -319 | -319 | -311 | -285 | -283 |
| EBIT | 38 | 39 | 0 | -47 | -118 | 133 | 34 | 206 | 63 | 285 | 201 | 328 | 315 | -1.404 |
| Net financials | 125 | -69 | 0 | 3.867 | 1.990 | 995 | 1.605 | 2.134 | -2.322 | 179 | 2.611 | 1.647 | 2.300 | 4.978 |
| Profit before tax | -1.703 | -762 | 0 | 3.820 | 1.872 | 1.191 | 1.644 | 2.704 | -1.714 | 464 | 2.813 | 1.975 | 2.615 | 3.574 |
| Tax | -464 | -194 | -0 | 725 | 396 | 257 | 366 | 592 | -389 | 100 | 617 | 327 | 390 | 784 |
| Net profit | -1.239 | -568 | 0 | 3.095 | 1.476 | 933 | 1.278 | 2.111 | -1.325 | 364 | 2.196 | 1.648 | 2.225 | 2.790 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.975 | 9.320 | 0 | 14.320 | 22.787 | 22.090 | 29.840 | 30.914 | 28.382 | 34.795 | 36.043 | 37.396 | 39.521 | 42.428 |
| Equity | 5.717 | 6.285 | 0 | 11.159 | 12.634 | 13.568 | 14.846 | 16.907 | 15.532 | 15.846 | 17.992 | 19.590 | 21.765 | 24.480 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 5.096 | 9.222 | 8.965 | 8.550 | 14.584 | 14.280 | 14.206 | 13.995 | 13.734 |
| Short-term debt | -1.580 | -1.163 | 0 | 515 | 7.339 | 633 | 2.935 | 2.107 | 1.822 | 1.815 | 920 | 682 | 773 | 850 |
| Total debt | -1.580 | -1.163 | 0 | 515 | 7.339 | 5.729 | 12.157 | 11.072 | 10.373 | 16.400 | 15.200 | 14.889 | 14.767 | 14.584 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AA Management | Management | 1981 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 0.0% | 2015 | |
| Individual | 10.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Anne-Lise Andersen | Management | 0 companies |