| Revenue | DKK 5,3M | -9% |
| EBITDA | DKK -341K | -536% |
| Net profit | DKK -379K | -2614% |
| Total assets | DKK 4M | -48% |
| Equity | DKK -2,9M | -15% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.768 | 11.178 | 13.162 | 9.439 | 862 | 3.818 | 5.469 | 4.486 | 4.006 | 5.089 | 5.709 | 5.895 | 5.340 |
| Staff expenses | -14.266 | -14.834 | -13.093 | -14.630 | -14.238 | -11.857 | -11.782 | -12.838 | -11.928 | -7.079 | -5.652 | -5.816 | -5.681 |
| EBITDA | -1.498 | -3.491 | 69 | -5.191 | -13.376 | -8.039 | -6.314 | -8.352 | -7.923 | -1.990 | 56 | 78 | -341 |
| Depreciation & amort. | -240 | 83 | -235 | -314 | -290 | -252 | -193 | -159 | -28 | -12 | -12 | -12 | -33 |
| EBIT | -1.738 | -3.573 | -166 | -5.506 | -13.666 | -8.291 | -6.507 | -8.511 | -7.951 | -2.002 | 44 | 66 | -374 |
| Net financials | 771 | -946 | 1.706 | 1.384 | -281 | -135 | -160 | 12 | 900 | -434 | 62 | -51 | -5 |
| Profit before tax | -966 | -4.519 | 1.540 | -4.122 | -13.947 | -8.426 | -6.667 | -8.499 | -7.052 | -2.436 | 106 | 15 | -379 |
| Tax | -235 | -1.135 | 519 | -908 | -3.068 | 2.755 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -731 | -3.385 | 1.020 | -3.214 | -10.879 | -11.181 | -6.667 | -8.499 | -7.052 | -2.436 | 106 | 15 | -379 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 29.785 | 26.822 | 27.284 | 24.686 | 12.806 | 8.873 | 6.365 | 7.143 | 4.207 | 4.049 | 4.126 | 7.763 | 4.050 |
| Equity | 25.203 | 21.818 | 22.838 | 19.624 | 8.745 | -2.435 | -9.102 | -17.601 | -24.652 | -2.614 | -2.508 | -2.492 | -2.872 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 6.500 | 11.957 | 19.398 | 23.804 | 2.819 | 3.459 | 4.279 | 3.275 |
| Short-term debt | 4.583 | 5.005 | 4.446 | 5.062 | 4.060 | 4.808 | 3.510 | 5.345 | 5.056 | 3.844 | 3.174 | 5.976 | 3.646 |
| Total debt | 4.583 | 5.005 | 4.446 | 5.062 | 4.060 | 11.308 | 15.467 | 24.743 | 28.860 | 6.663 | 6.633 | 10.255 | 6.921 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Management | Management | 2002 | — | — |
GC Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Annemette Heller | Management | 0 companies |
| Gérard Charles Logel | Chief Executive Officer | 0 companies |
| Karim Saroufim | Board of Directors | 0 companies |
| Paul Franz Claude Gerelle | Board of Directors | 0 companies |
| Michèle Bardoux | Chairman | 0 companies |
| Kim Madsen | Board of Directors | 0 companies |