| Revenue | DKK 309K | +63% |
| EBITDA | DKK 53K | +430% |
| Net profit | DKK 47K | +380% |
| Total assets | DKK 2,1M | -7% |
| Equity | DKK -119K | +26% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 170 | 193 | 98 | 138 | 122 | 80 | 98 | 0 | 0 | 0 | 113 | 190 | 309 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -26 | -22 | -104 | 57 | -27 | 19 | 17 | -24 | -6 | -21 | -111 | -16 | 53 |
| Depreciation & amort. | 75 | -75 | -148 | -25 | -0 | -0 | -0 | -301 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -101 | -97 | -252 | 32 | -27 | 19 | 17 | -325 | -6 | -21 | -111 | -16 | 53 |
| Net financials | -7 | -7 | -8 | 98 | -1 | -0 | -1 | -1 | -1 | -11 | -3 | -1 | -6 |
| Profit before tax | -108 | -104 | -260 | 130 | -28 | 19 | 16 | 275 | 51 | -31 | -115 | -17 | 47 |
| Tax | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -106 | -104 | -260 | 130 | -28 | 19 | 16 | 275 | 51 | -31 | -115 | -17 | 47 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 684 | 600 | 401 | 444 | 437 | 436 | 463 | 7 | 3 | 1.471 | 2.268 | 2.272 | 2.120 |
| Equity | -97 | -200 | -460 | -330 | -358 | -339 | -323 | -48 | 3 | -29 | -143 | -160 | -119 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.500 | 2.412 | 2.432 | 2.239 |
| Short-term debt | 781 | 800 | 861 | 774 | 795 | 775 | 786 | 55 | 0 | 0 | 0 | 0 | 0 |
| Total debt | 781 | 800 | 861 | 774 | 795 | 775 | 786 | 55 | 0 | 1.500 | 2.412 | 2.432 | 2.239 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AÆ Founder | Founder | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TØMMERBY HOLDING ApS | Company | 20.0% | 20.0% | 2015 |
| Individual | 20.0% | 20.0% | 2021 | |
Anjep Holding ApS | Company | 20.0% | 20.0% | 2021 |
APPHIA ApS | Company | 20.0% | 20.0% | 2021 |
| Individual | 20.0% | 20.0% | 2021 | |
PACMYC HOLDING ApS | Company | 20.0% | 20.0% | 2015 |
| Individual | 15.0% | 15.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Anne-Mette Ærenlund | Founder | 0 companies |
| Jan Olesen | Chairman | 0 companies |
| Michael Christiansen | Board of Directors | 0 companies |
| Flemming Wang Tømmerby | Board of Directors | 0 companies |
| Rasmus Bjørn Hartung | Board of Directors | 0 companies |