| Revenue | DKK 823K | -2% |
| EBITDA | DKK 233K | +23% |
| Net profit | DKK 128K | +43% |
| Total assets | DKK 1,1M | -5% |
| Equity | DKK -409K | +24% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 682 | 695 | 683 | 842 | 823 |
| Staff expenses | -625 | -744 | -792 | -653 | -590 |
| EBITDA | 57 | -48 | -122 | 189 | 233 |
| Depreciation & amort. | -69 | -36 | -1 | -1 | -1 |
| EBIT | -12 | -84 | -124 | 188 | 232 |
| Net financials | -50 | -51 | -62 | -73 | -68 |
| Profit before tax | -62 | -135 | -186 | 115 | 164 |
| Tax | -14 | -30 | -41 | 26 | 37 |
| Net profit | -48 | -106 | -145 | 89 | 128 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.648 | 1.344 | 1.055 | 1.162 | 1.109 |
| Equity | -376 | -481 | -626 | -537 | -409 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.023 | 1.826 | 1.681 | 1.699 | 1.518 |
| Total debt | 2.023 | 1.826 | 1.681 | 1.699 | 1.518 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
AD Founder | Founder | 2000 |
SM Management | Management | 2001 |
| Former (1) | ||
| Audit | 2000 – 2011 | |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Dal Jeppesen | Founder | 0 companies |
| Susanne Marie Vinstrup | Management | 0 companies |
| Statsaut. revisor O. Rossen-Jørgensen | Audit | 0 companies |