| Revenue | DKK -8K | -15% |
| EBITDA | DKK -8K | +15% |
| Net profit | DKK -1,6M | -120% |
| Total assets | DKK 43,5M | -8% |
| Equity | DKK 43,5M | -8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | -5 | -6 | -6 | -6 | 28.675 | 33.885 | 40.356 | -6 | -7 | -7 | -9 | -8 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -16.035 | -21.470 | -23.103 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4 | -5 | -6 | -6 | -6 | 12.626 | 12.415 | 17.055 | -6 | -7 | -7 | -9 | -8 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -2.476 | -2.833 | -3.759 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -4 | -5 | -6 | -6 | -6 | 10.150 | 9.581 | 13.296 | -6 | -7 | -7 | -9 | -8 |
| Net financials | 504 | 148 | -5 | 1.002 | 1.092 | 18 | -932 | -553 | 16.577 | 7.125 | 42 | 8.030 | -1.548 |
| Profit before tax | 500 | 143 | -11 | 996 | 1.086 | 10.168 | 8.649 | 12.744 | 16.571 | 7.118 | 36 | 8.021 | -1.556 |
| Tax | -0 | -0 | -0 | -8 | -4 | 2.478 | 2.109 | 3.120 | 1 | 22 | 16 | 118 | 21 |
| Net profit | 500 | 143 | -11 | 1.004 | 1.090 | 7.690 | 6.540 | 9.624 | 16.569 | 7.096 | 20 | 7.903 | -1.577 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 143 | 132 | 1.125 | 2.284 | 71.885 | 81.546 | 77.471 | 41.054 | 41.238 | 40.113 | 47.031 | 43.502 |
| Equity | -5 | 138 | 127 | 1.031 | 1.521 | 13.562 | 19.744 | 28.395 | 40.643 | 41.233 | 40.108 | 47.026 | 43.480 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5 | 5 | 5 | 94 | 763 | 58.322 | 61.802 | 49.022 | 411 | 5 | 5 | 5 | 22 |
| Total debt | 5 | 5 | 5 | 94 | 763 | 58.322 | 61.802 | 49.076 | 411 | 5 | 5 | 5 | 22 |
| 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 | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Annemette Heller | Management | 0 companies |
| Kim Madsen | Board of Directors | 0 companies |