| Revenue | DKK 3M | +35% |
| EBITDA | DKK 932K | +68% |
| Net profit | DKK 33K | +170% |
| Total assets | DKK 7,4M | +5% |
| Equity | DKK 1,1M | +3% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 593 | 1.893 | 2.264 | 2.440 | 2.782 | 2.199 | 2.977 |
| Staff expenses | -511 | -1.201 | -1.467 | -1.740 | -1.952 | -1.643 | -2.044 |
| EBITDA | 82 | 692 | 797 | 700 | 830 | 556 | 932 |
| Depreciation & amort. | -62 | -100 | -129 | -219 | -275 | -292 | -407 |
| EBIT | 20 | 592 | 668 | 481 | 555 | 264 | 526 |
| Net financials | -61 | -62 | -68 | -71 | -207 | -326 | -481 |
| Profit before tax | -41 | 530 | 600 | 410 | 348 | -62 | 45 |
| Tax | -13 | 170 | 163 | 94 | 92 | -15 | 12 |
| Net profit | -28 | 359 | 436 | 316 | 256 | -47 | 33 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 910 | 1.301 | 2.161 | 2.573 | 4.300 | 7.025 | 7.399 |
| Equity | -263 | 96 | 532 | 848 | 1.105 | 1.058 | 1.091 |
| Long-term debt | 1.006 | 943 | 841 | 1.052 | 2.407 | 5.157 | 4.860 |
| Short-term debt | 166 | 262 | 635 | 427 | 509 | 546 | 1.172 |
| Total debt | 1.173 | 1.205 | 1.476 | 1.478 | 2.916 | 5.703 | 6.033 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AE Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2024 | |
| Individual | 10.0% | 10.0% | 2024 | |
| Individual | 10.0% | 10.0% | 2025 | |
| Individual | 5.0% | 5.0% | 2025 | |
| Individual | 5.0% | 5.0% | 2025 | |
| Individual | 5.0% | 5.0% | 2025 | |
| Individual | 5.0% | 5.0% | 2025 | |
| Individual | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Ane Elisabeth Olsen | Management | 0 companies |
| Karl Kristian Kristoffersen | Board of Directors | 0 companies |
| Klaudia Laura Nivi Helene Petersen | Board of Directors | 0 companies |