| Revenue | DKK 342K | +9% |
| EBITDA | DKK -106K | -3% |
| Net profit | DKK -96K | -3% |
| Total assets | DKK 457K | -4% |
| Equity | DKK 83K | -54% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.102 | 380 | 334 | 384 | 358 | 484 | 505 | 339 | 373 | 375 | 458 | 210 | 314 | 342 |
| Staff expenses | -309 | -278 | -281 | -299 | -358 | -339 | -346 | -347 | -361 | -343 | -451 | -420 | -418 | -448 |
| EBITDA | 68 | 102 | 53 | 85 | 0 | 145 | 159 | -8 | 12 | 32 | 7 | -210 | -104 | -106 |
| Depreciation & amort. | -44 | -46 | -10 | -7 | -11 | -34 | -34 | -34 | -1 | -8 | -8 | -8 | -8 | -10 |
| EBIT | 24 | 56 | 43 | 78 | -11 | 111 | 125 | -42 | 11 | 24 | -1 | -219 | -112 | -116 |
| Net financials | -6 | -6 | -10 | -12 | -10 | -14 | -8 | 55 | -16 | 66 | 18 | -6 | -7 | -7 |
| Profit before tax | 18 | 50 | 33 | 67 | -21 | 97 | 117 | 13 | -5 | 90 | 17 | -225 | -119 | -123 |
| Tax | -0 | -0 | -0 | 8 | -0 | -0 | 25 | 3 | 1 | 20 | 5 | -49 | -26 | -27 |
| Net profit | 18 | 50 | 33 | 58 | -21 | 97 | 92 | 10 | -6 | 70 | 12 | -175 | -93 | -96 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 317 | 450 | 410 | 554 | 534 | 683 | 586 | 579 | 586 | 618 | 688 | 597 | 474 | 457 |
| Equity | 52 | 102 | 135 | 194 | 172 | 269 | 362 | 372 | 366 | 435 | 447 | 272 | 179 | 83 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 265 | 347 | 274 | 360 | 361 | 414 | 217 | 204 | 216 | 176 | 235 | 325 | 295 | 374 |
| Total debt | 265 | 347 | 274 | 360 | 361 | 414 | 217 | 204 | 216 | 176 | 235 | 325 | 295 | 374 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
HB Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Annemette Heller | Chief Executive Officer | 0 companies |
| Henning Bruun | Management | 0 companies |
| Kim Madsen | Chairman | 0 companies |