| Revenue | DKK 595K | +37% |
| EBITDA | DKK -87K | -280% |
| Net profit | DKK 837K | -51% |
| Total assets | DKK 9M | +12% |
| Equity | DKK 8,7M | +11% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 390 | 728 | 677 | 434 | 595 |
| Staff expenses | -485 | -634 | -700 | -385 | -682 |
| EBITDA | -96 | 94 | -23 | 48 | -87 |
| Depreciation & amort. | -19 | -19 | -19 | -19 | -19 |
| EBIT | -114 | 75 | -42 | 30 | -106 |
| Net financials | 1.111 | 3.230 | 597 | 1.693 | 961 |
| Profit before tax | 996 | 3.305 | 555 | 1.722 | 855 |
| Tax | -46 | -0 | -5 | 4 | 18 |
| Net profit | 1.043 | 3.305 | 560 | 1.718 | 837 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.488 | 6.101 | 6.279 | 7.999 | 8.952 |
| Equity | 2.632 | 5.936 | 6.147 | 7.865 | 8.702 |
| Long-term debt | 649 | 0 | 0 | 0 | 0 |
| Short-term debt | 208 | 165 | 133 | 134 | 250 |
| Total debt | 857 | 165 | 133 | 134 | 250 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
AM Management | Management | 2002 – 2002 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2024 | |
| Board of Directors | 2024 | |
| Board of Directors | 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Aage Madsen | Management | 0 companies |
| Thomas Livoni Larsen | Board of Directors | 0 companies |
| Sebastian Livoni Larsen | Board of Directors | 0 companies |
| Marie Elisabeth Livoni Larsen | Board of Directors | 0 companies |