| Revenue | DKK 682K | +11% |
| EBITDA | DKK 23K | +130% |
| Net profit | DKK -4K | +94% |
| Total assets | DKK 460K | +6% |
| Equity | DKK 95K | -4% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.372 | 1.264 | 789 | — | 707 | 514 | 578 | 905 | 919 | 1.011 | 834 | 615 | 682 |
| Staff expenses | -1.198 | -1.042 | -718 | -0 | -606 | -490 | -475 | -980 | -876 | -911 | -836 | -695 | -659 |
| EBITDA | -94 | 221 | 71 | 0 | 102 | 24 | 103 | -75 | 44 | 100 | -2 | -79 | 23 |
| Depreciation & amort. | -40 | -31 | -19 | -0 | -19 | -19 | -5 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -134 | 190 | 53 | 0 | 83 | 5 | 99 | -75 | 44 | 100 | -2 | -79 | 23 |
| Net financials | 0 | 0 | 0 | 0 | -2 | -1 | -2 | -8 | -9 | -11 | -8 | -7 | -7 |
| Profit before tax | -130 | 189 | 52 | 0 | 81 | 4 | 96 | -83 | 34 | 89 | -10 | -86 | 17 |
| Tax | -32 | 52 | 11 | -0 | 18 | 1 | 22 | -18 | 8 | 20 | -2 | -18 | 21 |
| Net profit | -98 | 137 | 41 | 0 | 63 | 3 | 74 | -64 | 27 | 69 | -8 | -68 | -4 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 697 | 693 | 830 | 0 | 819 | 657 | 694 | 640 | 590 | 603 | 560 | 435 | 460 |
| Equity | 159 | 296 | 337 | 0 | 216 | 219 | 203 | 79 | 105 | 174 | 167 | 99 | 95 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -538 | 397 | 493 | 0 | 603 | 438 | 491 | 562 | 485 | 428 | 393 | 336 | 365 |
| Total debt | -538 | 397 | 493 | 0 | 603 | 438 | 491 | 562 | 485 | 428 | 393 | 336 | 365 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Management | Management | 2006 | — | — |
JA Management | Management | 2007 | — | — |
TA Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ANGU INVEST ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Anton Guhle | Management | 0 companies |
| Jacob Anton Guhle | Management | 0 companies |
| Thomas Andersen | Management | 0 companies |
| Frederik Refskou Thaning | Board of Directors | 0 companies |