| Revenue | DKK -736K | +297% |
| EBITDA | DKK -736K | -297% |
| Net profit | DKK -565K | -290% |
| Total assets | DKK 1,2M | -32% |
| Equity | DKK 1,1M | -35% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.369 | 1.314 | 1.534 | 1.729 | 4.316 | 7.003 | 5.076 | 3.904 | 1.494 | 4.329 | 1.258 | -185 | -736 |
| Staff expenses | -1.159 | -1.205 | -1.505 | -1.801 | -1.801 | -3.716 | -4.170 | -3.799 | -2.902 | -3.497 | -1.464 | -0 | -0 |
| EBITDA | 210 | 108 | 29 | -72 | 1.920 | 3.287 | 906 | 105 | -1.408 | 831 | -206 | -185 | -736 |
| Depreciation & amort. | -7 | -10 | -29 | -29 | -33 | -83 | -88 | -61 | -39 | -29 | -0 | -0 | -0 |
| EBIT | 203 | 98 | -1 | -101 | 1.888 | 3.204 | 818 | 43 | -1.447 | 803 | -206 | -185 | -736 |
| Net financials | -55 | -37 | -51 | -49 | -36 | -2 | -12 | -13 | -10 | -7 | -9 | 1 | 14 |
| Profit before tax | 148 | 61 | -51 | -151 | 1.852 | 3.202 | 806 | 30 | -1.456 | 796 | -215 | -184 | -722 |
| Tax | 42 | 51 | 13 | -31 | 413 | 719 | 191 | 11 | -317 | 183 | -46 | -39 | -157 |
| Net profit | 106 | 10 | -65 | -120 | 1.439 | 2.484 | 616 | 19 | -1.139 | 613 | -169 | -145 | -565 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 780 | 953 | 1.058 | 921 | 2.046 | 4.229 | 3.873 | 3.538 | 2.293 | 3.225 | 2.566 | 1.835 | 1.245 |
| Equity | 334 | 345 | 280 | 160 | 1.599 | 2.483 | 3.099 | 2.818 | 1.679 | 2.291 | 1.773 | 1.628 | 1.063 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66 | 117 | 60 | 60 | 62 | 66 |
| Short-term debt | 446 | 609 | 778 | 761 | 434 | 1.738 | 774 | 654 | 497 | 874 | 732 | 145 | 116 |
| Total debt | 446 | 609 | 778 | 761 | 434 | 1.738 | 774 | 720 | 614 | 934 | 793 | 207 | 182 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Management | Management | 2007 | — | — |
TL Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OEO Holding ApS | Company | 100.0% | 100.0% | 2022 |
ANMA HOLDING ApS | Company | 50.0% | 50.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Anne-Marie Buemann | Management | 0 companies |
| Thomas Lykke | Management | 0 companies |
| Caroline Søeborg Ahlefeldt-Laurvig-Bille | Chairman | 0 companies |
| Peter Joakim Lassen | Board of Directors | 0 companies |