| Revenue | DKK -311K | -32% |
| EBITDA | DKK -480K | +38% |
| Net profit | DKK -401K | -102% |
| Total assets | DKK 61M | -8% |
| Equity | DKK 61M | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -11 | -16 | -29 | -17 | -17 | -16 | -65 | -93 | -167 | -303 | -388 | -228 | -458 | -311 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -151 | -181 | -181 | -238 | -317 | -169 |
| EBITDA | -11 | -16 | -29 | -17 | -17 | -16 | -65 | -93 | -317 | -484 | -569 | -466 | -775 | -480 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -11 | -16 | -29 | -17 | -17 | -16 | -65 | -93 | -317 | -484 | -569 | -466 | -775 | -480 |
| Net financials | 1.351 | 4.253 | 5.675 | 2.677 | 10.784 | 9.664 | 9.736 | 6.338 | 7.471 | 14.481 | -247 | 4.232 | 18.718 | -24 |
| Profit before tax | 48.917 | 4.237 | 5.646 | 2.660 | 10.767 | 9.648 | 9.671 | 6.245 | 7.154 | 13.998 | -817 | 3.766 | 17.943 | -504 |
| Tax | 47.625 | 54 | 45 | 280 | -0 | 159 | 78 | 171 | -4 | 1.064 | -28 | 222 | 526 | -103 |
| Net profit | 1.292 | 4.183 | 5.601 | 2.380 | 10.767 | 9.490 | 9.592 | 6.074 | 7.158 | 12.934 | -788 | 3.544 | 17.417 | -401 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.532 | 13.616 | 18.240 | 18.253 | 27.566 | 35.256 | 40.860 | 39.460 | 41.580 | 54.478 | 51.503 | 52.775 | 66.187 | 60.985 |
| Equity | 9.479 | 12.614 | 17.215 | 17.995 | 27.561 | 35.251 | 40.855 | 39.330 | 41.568 | 53.577 | 51.492 | 52.761 | 65.878 | 60.977 |
| Long-term debt | 0 | 918 | 968 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 53 | 84 | 58 | 258 | 5 | 5 | 5 | 130 | 12 | 901 | 12 | 14 | 309 | 8 |
| Total debt | 53 | 1.002 | 1.025 | 258 | 5 | 5 | 5 | 130 | 12 | 901 | 12 | 14 | 309 | 8 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Management | Management | 2005 | — | — |
MB Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Annemette Heller | Management | 0 companies |
| Marianne Bøgely Bager | Management | 0 companies |
| Kim Madsen | Chairman | 0 companies |