| Revenue | DKK 920K | +102% |
| EBITDA | DKK 476K | +3927% |
| Net profit | DKK 348K | +499% |
| Total assets | DKK 1,2M | -21% |
| Equity | DKK 862K | +50% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 111 | 188 | 210 | 224 | 598 | 611 | 628 | 288 | 737 | 447 | 1.209 | 454 | 920 |
| Staff expenses | -0 | -0 | -0 | -0 | -245 | -296 | -395 | -372 | -410 | -450 | -444 | -443 | -444 |
| EBITDA | 111 | 188 | 210 | 224 | 353 | 314 | 233 | -84 | 327 | -3 | 765 | 12 | 476 |
| Depreciation & amort. | -13 | -22 | -22 | -67 | -50 | -49 | -0 | -0 | -0 | -50 | -48 | -77 | -40 |
| EBIT | 98 | 166 | 189 | 157 | 302 | 265 | 233 | -84 | 327 | -53 | 717 | -65 | 435 |
| Net financials | -82 | -76 | -87 | -72 | -44 | -24 | -15 | -10 | -11 | -15 | -24 | -19 | -9 |
| Profit before tax | 16 | 90 | 102 | 85 | 259 | 242 | 218 | -94 | 316 | -68 | 693 | -84 | 427 |
| Tax | -0 | -0 | -0 | -131 | 58 | 55 | 48 | -0 | 50 | -14 | 154 | 3 | 78 |
| Net profit | 16 | 90 | 102 | 216 | 201 | 187 | 170 | -94 | 266 | -54 | 539 | -87 | 348 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 490 | 428 | 417 | 458 | 361 | 360 | 424 | 233 | 830 | 1.276 | 1.404 | 1.507 | 1.186 |
| Equity | -782 | -692 | -590 | -380 | -180 | 7 | 177 | 83 | 349 | 183 | 721 | 575 | 862 |
| Long-term debt | 32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.240 | 1.120 | 1.007 | 838 | 541 | 353 | 246 | 149 | 473 | 1.093 | 682 | 931 | 323 |
| Total debt | 1.273 | 1.120 | 1.007 | 838 | 541 | 353 | 246 | 149 | 473 | 1.093 | 682 | 931 | 323 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM | Founder | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Martin Börison Hansson | Founder | 0 companies |