| Revenue | DKK 1,4M | +11% |
| EBITDA | DKK 394K | +105% |
| Net profit | DKK 302K | +112% |
| Total assets | DKK 997K | +23% |
| Equity | DKK 428K | +60% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 714 | 1.072 | 1.441 | 1.039 | 1.239 | 1.437 | 1.132 | 1.484 | 1.610 | 1.459 | 1.621 | 1.295 | 1.442 |
| Staff expenses | -582 | -635 | -984 | -690 | -519 | -988 | -914 | -734 | -977 | -800 | -851 | -773 | -813 |
| EBITDA | 132 | 438 | 457 | 349 | 720 | 344 | 218 | 462 | 329 | 293 | 387 | 193 | 394 |
| Depreciation & amort. | 10 | 10 | 10 | 22 | 82 | -7 | -1 | -6 | -7 | -11 | -5 | -5 | -5 |
| EBIT | 121 | 428 | 447 | 327 | 638 | 337 | 217 | 455 | 322 | 282 | 382 | 188 | 389 |
| Net financials | 0 | 0 | -4 | 0 | 0 | 0 | 0 | -2 | -3 | -7 | -6 | 2 | -6 |
| Profit before tax | 121 | 428 | 443 | 327 | 638 | 337 | 217 | 454 | 319 | 275 | 376 | 190 | 395 |
| Tax | 29 | 110 | 114 | 80 | 146 | 86 | 55 | 107 | 77 | 69 | 93 | 48 | 93 |
| Net profit | 93 | 318 | 329 | 247 | 493 | 251 | 162 | 346 | 242 | 206 | 283 | 142 | 302 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 410 | 741 | 967 | 1.019 | 1.176 | 992 | 758 | 1.040 | 1.085 | 1.042 | 1.176 | 810 | 997 |
| Equity | 126 | 126 | 126 | 125 | 618 | 376 | 287 | 472 | 368 | 332 | 408 | 268 | 428 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 284 | 615 | 821 | 877 | 535 | 615 | 467 | 556 | 708 | 702 | 758 | 538 | 560 |
| Total debt | 284 | 615 | 821 | 877 | 535 | 615 | 467 | 556 | 708 | 702 | 758 | 538 | 560 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM Founder | Founder | 2000 | — | — |
KA Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KLAUS KROG HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Arne Maaholm | Founder | 0 companies |
| Klaus Aage Krog | Management | 0 companies |