| Revenue | DKK 1,9M | -67% |
| EBITDA | DKK -2M | -184% |
| Net profit | DKK -1,5M | -192% |
| Total assets | DKK 12,7M | -31% |
| Equity | DKK 3,1M | -32% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4.439 | -4.884 | — | 4.968 | 6.089 | 2.606 | 3.181 | 5.685 | 1.903 |
| Staff expenses | -3.366 | -3.438 | -0 | -3.923 | -4.383 | -4.059 | -3.519 | -3.347 | -2.867 |
| EBITDA | -971 | -1.416 | 0 | 1.045 | 1.706 | -1.452 | -337 | 2.338 | -1.960 |
| Depreciation & amort. | -51 | -15 | -0 | -10 | -22 | -24 | -23 | -9 | -8 |
| EBIT | -1.022 | -1.431 | 0 | 1.035 | 1.684 | -1.476 | -361 | 2.329 | -1.969 |
| Net financials | -222 | -189 | 0 | -306 | -313 | -390 | -424 | -210 | 40 |
| Profit before tax | -1.160 | -1.255 | 0 | 729 | 1.455 | -1.867 | -785 | 2.120 | -1.929 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 488 | -424 |
| Net profit | -859 | -932 | 0 | 544 | 1.102 | -1.470 | -617 | 1.631 | -1.505 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.505 | 6.032 | 0 | 12.773 | 15.912 | 10.729 | 10.385 | 18.574 | 12.735 |
| Equity | 2.058 | 2.000 | 0 | 2.555 | 3.657 | 3.000 | 3.000 | 4.631 | 3.127 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 112 | 212 |
| Short-term debt | -4.447 | -4.032 | 0 | 10.218 | 12.255 | 7.729 | 7.385 | 13.702 | 9.397 |
| Total debt | -4.447 | -4.032 | 0 | 10.218 | 12.255 | 7.729 | 7.385 | 13.815 | 9.609 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Management | Management | 2003 | — | — |
MS Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VIA OAK ApS | Company | 100.0% | 100.0% | 2010 |
FORLAGET ALVILDA ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Alexander Arnby | Management | 0 companies |
| Malene Schioldan | Management | 0 companies |