| Revenue | DKK 86K | -1671% |
| EBITDA | DKK -285K | +23% |
| Net profit | DKK -223K | +24% |
| Total assets | DKK 752K | -5% |
| Equity | DKK -829K | -37% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.299 | 1.582 | 367 | 329 | 318 | 34 | 38 | 288 | 326 | 48 | -175 | -5 | 86 |
| Staff expenses | -337 | -617 | -886 | -681 | -489 | -70 | -329 | -340 | -394 | -332 | -353 | -367 | -371 |
| EBITDA | 962 | 965 | 638 | -352 | 807 | -36 | -291 | -52 | -68 | -284 | -527 | -372 | -285 |
| Depreciation & amort. | -87 | -0 | 579 | -14 | -94 | -14 | -14 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 876 | 965 | 60 | -366 | 713 | -50 | -305 | -52 | -68 | -284 | -527 | -372 | -285 |
| Net financials | -18 | 170 | 94 | 237 | -41 | -47 | -55 | -59 | -9 | -9 | -5 | -0 | -0 |
| Profit before tax | 858 | 1.135 | 358 | -66 | 672 | -54 | -190 | -24 | -78 | -293 | -532 | -373 | -285 |
| Tax | 217 | 272 | 103 | 31 | 172 | 21 | 85 | 43 | -16 | -64 | -117 | -81 | -62 |
| Net profit | 641 | 863 | 256 | -98 | 500 | -75 | -275 | -67 | -61 | -228 | -416 | -292 | -223 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.553 | 3.153 | 3.505 | 3.178 | 2.402 | 2.168 | 1.933 | 1.853 | 1.731 | 1.336 | 885 | 794 | 752 |
| Equity | 788 | 1.651 | 1.906 | 309 | 809 | 734 | 459 | 391 | 330 | 102 | -314 | -606 | -829 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.765 | 1.502 | 1.599 | 2.869 | 1.593 | 1.434 | 1.474 | 1.462 | 1.401 | 1.234 | 1.199 | 1.400 | 1.581 |
| Total debt | 3.765 | 1.502 | 1.599 | 2.869 | 1.593 | 1.434 | 1.474 | 1.462 | 1.401 | 1.234 | 1.199 | 1.400 | 1.581 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM Management | Management | 2002 | — | — |
KM Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AKSA ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Arne Magne Eike | Management | 0 companies |
| Kim Madsen | Management | 0 companies |