| Revenue | DKK 165K | +93% |
| EBITDA | DKK 15K | +118% |
| Net profit | DKK 15K | +118% |
| Total assets | DKK 59K | +85% |
| Equity | DKK 36K | +73% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 506 | 218 | 382 | 110 | 177 | 159 | 170 | 108 | 178 | 116 | 171 | 86 | 165 |
| Staff expenses | -380 | -403 | -373 | -484 | -386 | -392 | -317 | -164 | -151 | -168 | -189 | -172 | -150 |
| EBITDA | 136 | -185 | 9 | -375 | -209 | -234 | -147 | -56 | 27 | -52 | -18 | -86 | 15 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 136 | -185 | 9 | -375 | -209 | -234 | -147 | -56 | 27 | -52 | -18 | -86 | 15 |
| Net financials | -5 | 152 | -77 | 306 | -131 | -23 | -17 | -23 | -6 | -1 | -0 | -0 | 0 |
| Profit before tax | 131 | -33 | -68 | -68 | -341 | -257 | -164 | -79 | 21 | -53 | -18 | -86 | 15 |
| Tax | 38 | 6 | -15 | -13 | -72 | 114 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 93 | -39 | -53 | -55 | -269 | -371 | -164 | -79 | 21 | -53 | -18 | -86 | 15 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 470 | 481 | 355 | 639 | 489 | 170 | 121 | 54 | 115 | 28 | 39 | 32 | 59 |
| Equity | — | 218 | 164 | 109 | -160 | -531 | -695 | -774 | -753 | -805 | -824 | 21 | 36 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 265 | 269 | 191 | 530 | 649 | 701 | 816 | 828 | 867 | 833 | 863 | 11 | 24 |
| Total debt | 265 | 269 | 191 | 530 | 649 | 701 | 816 | 828 | 867 | 833 | 863 | 11 | 24 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AP Management | Management | 1998 | — | — |
AA Management | Management | 2011 | — | — |
FA Management | Management | 1990 | — | — |
HR Audit | Audit | 1990 | — | — |
HA Management | Management | 1990 | — | — |
SW Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
3XA HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Peter Schytte | Management | 0 companies |
| Allan Aaby | Management | 0 companies |
| Freddy Allan Dam | Management | 0 companies |
| Henning Raaby Olsen | Audit | 0 companies |
| Henrik Andersen | Management | 0 companies |
| Stefan Willi von Fintel | Management | 0 companies |
| Leif Torsten Aaby | Board of Directors | 0 companies |
| Henning Elvin Carlsen | Board of Directors | 0 companies |
| Jeanette Aaby | Board of Directors | 0 companies |
| Bendt Jørgensen | Board of Directors | 0 companies |
| Mari Anne Brüner Schytte | Board of Directors | 0 companies |
| Jeannette Aaby | Board of Directors | 0 companies |
| Georg Pedersen | Board of Directors | 0 companies |