| Revenue | DKK -322K | -1497% |
| EBITDA | DKK -322K | -1497% |
| Net profit | DKK 279K | -79% |
| Total assets | DKK 10,5M | +2% |
| Equity | DKK 10,1M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 457 | 717 | 525 | 337 | 409 | 343 | 379 | 599 | 273 | 100 | -39 | 23 | -322 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 457 | 717 | 525 | 337 | 409 | 343 | 379 | 599 | 273 | 100 | -39 | 23 | -322 |
| Depreciation & amort. | -0 | -4 | -0 | -8 | -21 | -13 | -8 | -15 | -0 | -18 | -0 | -15 | -0 |
| EBIT | 457 | 713 | 525 | 329 | 388 | 330 | 371 | 584 | 273 | 82 | -39 | 8 | -322 |
| Net financials | 230 | 377 | 127 | 541 | 282 | 551 | 94 | 784 | 876 | 643 | 258 | 1.721 | 680 |
| Profit before tax | 687 | 1.089 | 652 | 871 | 670 | 881 | 465 | 1.367 | 1.149 | 725 | 219 | 1.729 | 358 |
| Tax | 186 | 262 | 145 | 213 | 141 | 198 | 78 | 317 | 264 | 171 | 41 | 389 | 79 |
| Net profit | 500 | 827 | 507 | 658 | 530 | 684 | 387 | 1.050 | 885 | 554 | 178 | 1.341 | 279 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.781 | 4.501 | 4.812 | 5.319 | 6.009 | 6.761 | 6.853 | 8.041 | 8.853 | 8.820 | 9.068 | 10.242 | 10.489 |
| Equity | 3.300 | 4.028 | 4.534 | 5.092 | 5.522 | 6.106 | 6.393 | 7.343 | 8.128 | 8.582 | 8.660 | 9.901 | 10.076 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 475 | 469 | 273 | 222 | 487 | 655 | 460 | 698 | 725 | 238 | 407 | 341 | 414 |
| Total debt | 475 | 469 | 273 | 222 | 487 | 655 | 460 | 698 | 725 | 238 | 407 | 341 | 414 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Audit | Audit | 2009 | — | — |
| Audit | 2002 | — | — | |
LW | Audit | 2005 | — | — |
AO Founder | Founder | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Munk Thomsen | Audit | 0 companies |
| Henning Anders Mejner Christiansen | Audit | 0 companies |
| Leif Withøfft Rasmussen | Audit | 0 companies |
| Allan Olsson | Founder | 0 companies |