| Revenue | DKK 18M | +106% |
| EBITDA | DKK 1,4M | +12% |
| Net profit | DKK 1M | +8% |
| Total assets | DKK 3,1M | -61% |
| Equity | DKK 1,2M | -74% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.245 | 4.594 | 5.822 | 6.201 | 8.381 | 9.143 | 9.198 | 9.319 | 9.914 | 8.733 | 18.021 |
| Staff expenses | -5.792 | -5.684 | -5.136 | -5.869 | -6.206 | -6.899 | -7.493 | -7.899 | -7.409 | -7.487 | -12.007 |
| EBITDA | 1.453 | -1.090 | 686 | 332 | 2.175 | 2.244 | 1.705 | 1.421 | 2.505 | 1.246 | 1.397 |
| Depreciation & amort. | -38 | -65 | -91 | -91 | -77 | -106 | -121 | -86 | -49 | -16 | -29 |
| EBIT | 1.414 | -1.155 | 595 | 241 | 2.097 | 2.139 | 1.585 | 1.334 | 2.456 | 1.230 | 1.368 |
| Net financials | -56 | -38 | -33 | -27 | -23 | -28 | -20 | -26 | -45 | -9 | -48 |
| Profit before tax | 1.359 | -1.193 | 562 | 214 | 2.074 | 2.111 | 1.565 | 1.309 | 2.412 | 1.222 | 1.320 |
| Tax | 342 | -297 | 148 | 59 | 458 | 466 | 345 | 289 | 537 | 269 | 292 |
| Net profit | 1.016 | -896 | 414 | 154 | 1.617 | 1.645 | 1.220 | 1.020 | 1.874 | 953 | 1.027 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.387 | 4.210 | 5.139 | 4.839 | 7.444 | 8.033 | 7.881 | 6.905 | 8.873 | 7.793 | 3.065 |
| Equity | 2.898 | 2.002 | 2.415 | 2.570 | 4.187 | 4.832 | 5.052 | 4.072 | 4.947 | 4.399 | 1.152 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 471 | 354 | 297 | 1.208 | 264 | 0 |
| Short-term debt | 3.489 | 2.208 | 2.723 | 2.264 | 3.253 | 2.731 | 2.475 | 2.536 | 2.719 | 3.129 | 1.913 |
| Total debt | 3.489 | 2.208 | 2.723 | 2.264 | 3.253 | 3.201 | 2.829 | 2.833 | 3.926 | 3.394 | 1.913 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Management | Management | 2005 | — | — |
LB Management | Management | 2022 | — | — |
AF Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AABO HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
C.F. MØLLER A/S | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Sarto | Management | 0 companies |
| Lone Bendorff | Management | 0 companies |
| Anne Fabricius Sarto | Chief Executive Officer | 0 companies |