| Revenue | DKK 84K | -94% |
| EBITDA | DKK -437K | -242% |
| Net profit | DKK -1,2M | +67% |
| Total assets | DKK 10,5M | -41% |
| Equity | DKK 784K | -61% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -221 | 357 | 439 | — | 3.081 | 1.403 | 1.408 | 1.845 | 1.411 | 983 | 3.643 | 1.325 | 84 |
| Staff expenses | -0 | -0 | -0 | -3.639 | -2.346 | -796 | -962 | -1.186 | -657 | -0 | -0 | -1.018 | -382 |
| EBITDA | -221 | 357 | 439 | 1.010 | 735 | 607 | 446 | 659 | 754 | 944 | 3.643 | 307 | -437 |
| Depreciation & amort. | 36 | 36 | -36 | -36 | -36 | -36 | -36 | -58 | -55 | -59 | -57 | -155 | -102 |
| EBIT | -257 | 321 | 403 | 974 | 699 | 571 | 410 | 601 | 699 | 885 | 3.586 | 152 | -539 |
| Net financials | -143 | -491 | -308 | -236 | -304 | -254 | -220 | -378 | -359 | -265 | -413 | -3.891 | -592 |
| Profit before tax | -400 | -170 | 95 | 738 | 395 | 317 | 190 | 223 | 340 | 620 | 3.173 | -3.739 | -1.131 |
| Tax | -100 | 30 | 21 | 163 | 88 | 75 | 42 | 49 | 41 | 137 | 659 | -53 | 94 |
| Net profit | -300 | -200 | 74 | 575 | 307 | 241 | 148 | 174 | 299 | 483 | 2.514 | -3.687 | -1.225 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.043 | 12.841 | 10.086 | 11.490 | 11.255 | 11.405 | 13.595 | 14.824 | 17.393 | 26.401 | 22.737 | 17.778 | 10.543 |
| Equity | 1.080 | 881 | 955 | 1.529 | 1.836 | 2.077 | 2.226 | 2.399 | 2.698 | 3.182 | 5.696 | 2.009 | 784 |
| Long-term debt | 11.604 | 8.672 | 8.099 | 7.805 | 7.511 | 7.156 | 6.774 | 9.677 | 10.760 | 14.055 | 6.955 | 8.936 | 5.833 |
| Short-term debt | 359 | 3.288 | 1.033 | 2.155 | 1.908 | 2.172 | 4.595 | 2.747 | 3.935 | 9.164 | 10.086 | 6.832 | 3.925 |
| Total debt | 11.963 | 11.960 | 9.132 | 9.961 | 9.419 | 9.328 | 11.369 | 12.425 | 14.695 | 23.219 | 17.041 | 15.768 | 9.759 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM Founder | Founder | 2000 | — | — |
OB Founder | Founder | 2000 | — | — |
FB Founder | Founder | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Ann Maj Bang Kruse | Founder | 0 companies |
| Ole Bang Nielsen | Founder | 0 companies |
| Frank Bøjesen Andersen | Founder | 0 companies |