| Revenue | DKK 400K | +2% |
| EBITDA | DKK -77K | +62% |
| Net profit | DKK -122K | +57% |
| Total assets | DKK 523K | +20% |
| Equity | DKK -151K | -432% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -731 | 631 | 846 | 698 | 782 | 694 | 767 | 634 | 558 | 818 | 513 | 522 | 391 | 400 |
| Staff expenses | -970 | -704 | -615 | -454 | -548 | -557 | -597 | -550 | -439 | -628 | -730 | -562 | -593 | -478 |
| EBITDA | 330 | -73 | 231 | 245 | 234 | 136 | 169 | 84 | 119 | 191 | -217 | -40 | -202 | -77 |
| Depreciation & amort. | -46 | -39 | -38 | -35 | -31 | -18 | -8 | -3 | -3 | -5 | -0 | -0 | -0 | -0 |
| EBIT | 284 | -112 | 193 | 210 | 203 | 119 | 162 | 81 | 116 | 186 | -217 | -40 | -202 | -77 |
| Net financials | -114 | -125 | -98 | -60 | -35 | -28 | -21 | -25 | -14 | -8 | -16 | -19 | -30 | -45 |
| Profit before tax | 399 | -237 | 95 | 150 | 167 | 91 | 141 | 56 | 102 | 177 | -233 | -60 | -232 | -122 |
| Tax | 100 | -45 | 28 | 34 | 37 | 21 | 31 | 12 | 22 | 39 | -51 | -0 | 54 | -0 |
| Net profit | 299 | -192 | 67 | 116 | 131 | 71 | 110 | 44 | 79 | 138 | -182 | -60 | -286 | -122 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.722 | 1.575 | 1.095 | 836 | 765 | 885 | 769 | 743 | 1.105 | 1.066 | 654 | 631 | 435 | 523 |
| Equity | 64 | -256 | -189 | -73 | 58 | 128 | 238 | 282 | 361 | 499 | 317 | 257 | -28 | -151 |
| Long-term debt | -296 | 259 | 269 | 206 | 144 | 91 | 36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -1.490 | 1.572 | 1.015 | 703 | 563 | 666 | 495 | 461 | 744 | 567 | 337 | 373 | 463 | 674 |
| Total debt | -1.786 | 1.831 | 1.284 | 909 | 707 | 757 | 531 | 461 | 744 | 567 | 337 | 373 | 463 | 674 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2002 | |
| Individual | 50.0% | 50.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Annemette Heller | Management | 0 companies |
| Kim Madsen | Board of Directors | 0 companies |