| Revenue | DKK 4,8M | -3% |
| EBITDA | DKK 379K | +141% |
| Net profit | DKK 220K | +119% |
| Total assets | DKK 1,2M | +48% |
| Equity | DKK -2,7M | +8% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.872 | 4.139 | 4.058 | 4.634 | 4.703 | 5.119 | 3.847 | 3.814 | 2.553 | 2.326 | 3.456 | 4.887 | 4.758 |
| Staff expenses | -2.248 | -2.990 | -3.114 | -3.676 | -4.066 | -4.006 | -4.011 | -3.703 | -2.779 | -3.980 | -4.372 | -5.225 | -4.352 |
| EBITDA | 624 | 1.149 | 944 | 958 | 637 | 1.113 | -164 | 111 | -225 | -1.654 | -916 | -926 | 379 |
| Depreciation & amort. | -405 | -286 | -144 | -217 | -218 | -216 | -172 | -123 | -114 | -104 | -101 | -105 | -77 |
| EBIT | 219 | 863 | 800 | 742 | 420 | 897 | -336 | -12 | -339 | -1.759 | -1.017 | -1.031 | 302 |
| Net financials | -116 | -61 | -39 | -42 | -32 | -36 | -36 | -43 | -48 | -29 | -61 | -146 | -82 |
| Profit before tax | 102 | 803 | 761 | 699 | 388 | 862 | -372 | -55 | -387 | -1.788 | -1.078 | -1.177 | 220 |
| Tax | 37 | 200 | 243 | 111 | 91 | 198 | -77 | -5 | -47 | -0 | -0 | -0 | -0 |
| Net profit | 65 | 603 | 517 | 589 | 297 | 663 | -295 | -51 | -340 | -1.788 | -1.078 | -1.177 | 220 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.074 | 2.519 | 3.955 | 4.239 | 4.960 | 3.209 | 3.014 | 3.503 | 2.822 | 1.560 | 1.513 | 830 | 1.225 |
| Equity | -85 | 518 | 1.035 | 1.624 | 1.921 | 1.799 | 1.504 | 1.453 | 1.113 | -675 | -1.752 | -2.929 | -2.709 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.295 |
| Short-term debt | 2.115 | 1.959 | 2.798 | 2.533 | 2.927 | 1.281 | 1.458 | 2.002 | 1.709 | 2.235 | 3.265 | 3.759 | 2.638 |
| Total debt | 2.115 | 1.959 | 2.798 | 2.533 | 2.927 | 1.281 | 1.458 | 2.002 | 1.709 | 2.235 | 3.265 | 3.759 | 3.934 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM Founder | Founder | 1999 | — | — |
HC | Audit | 1999 | — | — |
LB Audit | Audit | 2005 | — | — |
MR Management | Management | 2018 | — | — |
JM Management | Management | 2018 | — | — |
CA Founder | Founder | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CHARLOTTE ACHILLES HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Achille Melis | Founder | 0 companies |
| Hans Christian Nielsen | Audit | 0 companies |
| Lars Bruun-Pedersen | Audit | 0 companies |
| Martin Robert Achilles | Management | 0 companies |
| Josefine Marie Achilles | Management | 0 companies |
| Charlotte Achilles | Founder | 0 companies |