| Revenue | DKK 461K | -13% |
| EBITDA | DKK 42K | -60% |
| Net profit | DKK 27K | -68% |
| Total assets | DKK 1,3M | -8% |
| Equity | DKK 849K | -10% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 758 | 824 | 816 | 688 | 840 | 707 | 894 | 658 | 585 | 533 | 839 | 419 | 528 | 461 |
| Staff expenses | -539 | -561 | -587 | -549 | -557 | -466 | -457 | -476 | -426 | -375 | -309 | -385 | -425 | -420 |
| EBITDA | 182 | 251 | 229 | 93 | 283 | 242 | 438 | 182 | 159 | 158 | 530 | 34 | 103 | 42 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -50 | -54 | -50 | -50 | -4 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 182 | 251 | 229 | 93 | 233 | 188 | 388 | 132 | 155 | 158 | 530 | 34 | 103 | 42 |
| Net financials | -1 | 6 | -67 | -11 | -10 | 13 | -1 | 2 | 6 | -3 | -7 | 13 | 5 | -7 |
| Profit before tax | 180 | 257 | 162 | 82 | 222 | 201 | 387 | 133 | 162 | 155 | 524 | 47 | 108 | 34 |
| Tax | 47 | 62 | 41 | 19 | 49 | 44 | 85 | 29 | 35 | 35 | 115 | 11 | 24 | 8 |
| Net profit | 133 | 196 | 120 | 62 | 173 | 157 | 302 | 104 | 127 | 120 | 408 | 36 | 84 | 27 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 110 | 367 | 82 | 1.125 | 1.062 | 985 | 1.217 | 1.225 | 1.209 | 1.292 | 1.552 | 1.495 | 1.433 | 1.322 |
| Equity | — | — | 443 | 407 | 481 | 537 | 735 | 733 | 751 | 761 | 1.056 | 978 | 944 | 849 |
| Long-term debt | 45 | 61 | 42 | 6 | 35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 566 | 623 | 384 | 711 | 546 | 449 | 482 | 493 | 457 | 532 | 495 | 517 | 489 | 473 |
| Total debt | 612 | 683 | 427 | 718 | 581 | 449 | 482 | 493 | 457 | 532 | 495 | 517 | 489 | 473 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM | Founder | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Ann-Luise Martine Markvart Nielsen | Founder | 0 companies |