| Revenue | DKK 2,8M | -37% |
| EBITDA | DKK -1M | -218% |
| Net profit | DKK -988K | -321% |
| Total assets | DKK 4,8M | -22% |
| Equity | DKK 174K | -85% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 5.165 | 5.822 | 7.323 | 7.274 | 7.200 | 2.309 | 6.302 | 5.149 | 2.182 | 3.805 | 5.874 | 4.484 | 2.828 |
| Staff expenses | -3.490 | -4.309 | -5.282 | -6.835 | -6.799 | -6.560 | -2.943 | -5.909 | -5.808 | -4.347 | -3.226 | -3.684 | -3.532 | -3.871 |
| EBITDA | 1.358 | 856 | 541 | 488 | 474 | 640 | -633 | 393 | -659 | -2.165 | 523 | 2.117 | 882 | -1.043 |
| Depreciation & amort. | 22 | 30 | 29 | 43 | -79 | -61 | -42 | -72 | -100 | -95 | -52 | -25 | -18 | -13 |
| EBIT | 1.336 | 826 | 512 | 445 | 395 | 579 | -675 | 321 | -759 | -2.260 | 471 | 2.092 | 864 | -1.057 |
| Net financials | -248 | -97 | -170 | -269 | -191 | -140 | -158 | -204 | -140 | -133 | -100 | -164 | -266 | -191 |
| Profit before tax | 1.088 | 729 | 342 | 175 | 204 | 439 | -833 | 117 | -899 | -2.392 | 371 | 1.928 | 598 | -1.248 |
| Tax | 295 | 214 | 122 | 90 | 74 | 87 | -171 | 28 | -194 | -472 | 32 | 449 | 151 | -260 |
| Net profit | 794 | 515 | 219 | 85 | 130 | 353 | -662 | 89 | -705 | -1.921 | 339 | 1.479 | 448 | -988 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.812 | 5.923 | 7.589 | 7.100 | 7.594 | 8.275 | 7.477 | 6.580 | 5.675 | 4.081 | 6.140 | 8.198 | 6.177 | 4.788 |
| Equity | 1.233 | 1.748 | 1.967 | 2.052 | 2.182 | 2.435 | 1.622 | 1.642 | 817 | -1.103 | -764 | 714 | 1.162 | 174 |
| Long-term debt | 695 | 211 | 151 | 68 | 74 | 70 | 0 | 287 | 302 | 432 | 2.353 | 2.155 | 1.105 | 773 |
| Short-term debt | 2.876 | 3.951 | 5.471 | 4.974 | 5.332 | 5.748 | 5.854 | 4.652 | 4.556 | 4.752 | 4.551 | 5.328 | 3.910 | 3.841 |
| Total debt | 3.571 | 4.163 | 5.622 | 5.042 | 5.406 | 5.818 | 5.854 | 4.938 | 4.858 | 5.184 | 6.904 | 7.483 | 5.015 | 4.614 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Management | Management | 2000 | — | — |
PO Founder | Founder | 2000 | — | — |
KH Audit | Audit | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AMA-GI ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Palle Steen Jensen | Management | 0 companies |
| Per Olof Larsson | Founder | 0 companies |
| Klaus Honoré | Audit | 0 companies |
| Iver Winther | Chairman | 0 companies |