| Revenue | DKK 1,5M | -67% |
| EBITDA | DKK 42K | -98% |
| Net profit | DKK 449K | -71% |
| Total assets | DKK 7,5M | +6% |
| Equity | DKK 1,9M | -22% |
| Employees | 44 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.229 | 1.833 | 1.323 | 11.890 | 27.751 | 22.281 | 18.024 | 6.726 | 4.696 | 1.537 |
| Staff expenses | -1.432 | -1.076 | -1.106 | -11.417 | -28.790 | -21.156 | -17.374 | -6.834 | -2.160 | -1.495 |
| EBITDA | -204 | 757 | 218 | 473 | -1.039 | 1.125 | 649 | -108 | 2.536 | 42 |
| Depreciation & amort. | -0 | -0 | -3 | -7 | -7 | -7 | -7 | -4 | -0 | -0 |
| EBIT | -204 | 757 | 215 | 466 | -1.045 | 1.119 | 643 | -112 | 2.536 | 42 |
| Net financials | -1 | -1 | -0 | -11 | -38 | -43 | -8 | -5 | -4 | -6 |
| Profit before tax | -205 | 756 | 215 | 455 | -1.084 | 1.076 | 635 | -117 | 2.533 | 36 |
| Tax | -0 | -0 | -0 | 31 | -1 | 4 | 138 | -26 | 978 | -412 |
| Net profit | -205 | 756 | 215 | 424 | -1.082 | 1.072 | 497 | -91 | 1.555 | 449 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.205 | 2.415 | 2.591 | 6.276 | 6.487 | 5.806 | 6.785 | 3.547 | 7.083 | 7.477 |
| Equity | 810 | 1.566 | 1.781 | 2.205 | 1.123 | 2.195 | 2.692 | 901 | 2.456 | 1.905 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 395 | 849 | 810 | 4.066 | 5.360 | 3.609 | 4.093 | 2.646 | 4.206 | 5.573 |
| Total debt | 395 | 849 | 810 | 4.066 | 5.360 | 3.609 | 4.093 | 2.646 | 4.206 | 5.573 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AE Founder | Founder | 2003 | — | — |
EH | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NY PLAN OG HANDLING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Eldor Nielsen | Founder | 0 companies |
| Eskild Herbert Schjerning | Audit | 0 companies |