| Revenue | DKK 1,4M | -56% |
| EBITDA | DKK 300K | -53% |
| Net profit | DKK 201K | -53% |
| Total assets | DKK 3,2M | -7% |
| Equity | DKK 1,3M | +18% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.758 | 6.402 | 5.658 | 3.160 | 1.377 |
| Staff expenses | -1.109 | -3.579 | -4.017 | -2.420 | -1.077 |
| EBITDA | 2.638 | 2.824 | 1.578 | 641 | 300 |
| Depreciation & amort. | -342 | -377 | -271 | -63 | -18 |
| EBIT | 2.296 | 2.447 | 1.307 | 578 | 282 |
| Net financials | -172 | -32 | -17 | -36 | -28 |
| Profit before tax | 2.124 | 2.415 | 1.290 | 542 | 254 |
| Tax | 320 | 567 | 286 | 109 | 52 |
| Net profit | 1.804 | 1.848 | 1.004 | 432 | 201 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.681 | 4.582 | 4.106 | 3.409 | 3.168 |
| Equity | -156 | 1.691 | 1.695 | 1.128 | 1.329 |
| Long-term debt | 1.483 | 0 | 0 | 863 | 863 |
| Short-term debt | 2.354 | 2.890 | 2.411 | 1.419 | 976 |
| Total debt | 3.837 | 2.890 | 2.411 | 2.281 | 1.839 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
AV Management | Management | 2005 |
| Former (2) | ||
EL Management | Management | 1998 – 1999 |
MM Management | Management | 1999 – 2005 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2018 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2018 | |
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Eugen Lund Coulthard | Management | 0 companies |
| Michael Mola Schrøder | Management | 0 companies |
| Allan Vinther Olsen | Management | 0 companies |