| Revenue | DKK 201K | -218% |
| EBITDA | DKK 80K | +137% |
| Net profit | DKK 9K | +103% |
| Total assets | DKK 6,1M | +25% |
| Equity | DKK 3,9M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.264 | 1.346 | 1.996 | 1.946 | 1.262 | 2.058 | 1.951 | 2.168 | 834 | 1.239 | 2.781 | -507 | -170 | 201 |
| Staff expenses | -689 | -692 | -919 | -992 | -778 | -970 | -825 | -728 | -723 | -761 | -134 | -79 | -46 | -121 |
| EBITDA | 575 | 653 | 1.077 | 953 | 484 | 1.088 | 1.126 | 1.440 | 110 | 477 | 2.647 | -586 | -216 | 80 |
| Depreciation & amort. | 152 | -168 | -194 | -213 | -191 | -239 | -292 | -493 | -460 | -210 | -3 | -3 | -57 | -57 |
| EBIT | 424 | 485 | 883 | 740 | 293 | 848 | 834 | 947 | -350 | 267 | 2.644 | -588 | -273 | 22 |
| Net financials | -67 | -54 | -74 | -68 | -37 | -25 | -14 | -27 | -57 | -38 | 7 | 115 | -17 | -11 |
| Profit before tax | 356 | 430 | 809 | 672 | 257 | 824 | 820 | 920 | -407 | 230 | 2.651 | -473 | -290 | 11 |
| Tax | 91 | 108 | 199 | 160 | 58 | 183 | 181 | 203 | -89 | 51 | 583 | -103 | 6 | 3 |
| Net profit | 266 | 322 | 610 | 512 | 198 | 641 | 638 | 717 | -318 | 179 | 2.067 | -371 | -296 | 9 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.773 | 2.668 | 4.522 | 4.589 | 4.472 | 4.515 | 5.074 | 4.117 | 4.254 | 3.306 | 4.719 | 4.985 | 4.846 | 6.063 |
| Equity | 1.028 | 1.250 | 1.260 | 1.272 | 1.470 | 1.911 | 2.349 | 2.866 | 2.348 | 2.527 | 4.095 | 4.224 | 3.928 | 3.937 |
| Long-term debt | 118 | 87 | 964 | 845 | 733 | 628 | 523 | 0 | 0 | 0 | 0 | 0 | 0 | 1.841 |
| Short-term debt | 1.614 | 1.320 | 2.296 | 2.472 | 2.269 | 1.976 | 2.201 | 1.251 | 1.906 | 778 | 221 | 758 | 910 | 275 |
| Total debt | 1.732 | 1.407 | 3.260 | 3.317 | 3.002 | 2.604 | 2.725 | 1.251 | 1.906 | 778 | 221 | 758 | 910 | 2.116 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
MM Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IN REAL LIFE HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Annemette Heller | Chief Executive Officer | 0 companies |
| Mads Møller | Management | 0 companies |
| Kim Madsen | Chairman | 0 companies |