| Revenue | DKK 0 | — |
| EBITDA | DKK -47K | +22% |
| Net profit | DKK 90K | +300% |
| Total assets | DKK 1,6M | +3% |
| Equity | DKK 1,6M | +3% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -78 | -14 | -6 | 242 | 735 | 1.419 | 1.295 | -24 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -254 | -306 | -581 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -78 | -14 | -6 | 242 | 481 | 1.113 | 714 | -24 | -38 | -30 | -20 | -34 | -60 | -47 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -1 | -12 | -23 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -78 | -14 | -6 | 242 | 480 | 1.101 | 691 | -24 | -38 | -30 | -20 | -34 | -60 | -47 |
| Net financials | -1 | -241 | -2.458 | 241 | 2.307 | -9 | -311 | 150 | 469 | 208 | -177 | 147 | 15 | 138 |
| Profit before tax | -80 | -255 | -2.464 | 483 | 2.787 | 1.092 | 380 | 126 | 431 | 178 | -198 | 112 | -45 | 91 |
| Tax | -0 | -0 | -0 | 32 | 106 | 242 | 144 | 26 | 93 | 41 | 1 | 0 | 0 | 1 |
| Net profit | -80 | -255 | -2.464 | 451 | 2.681 | 850 | 236 | 100 | 338 | 137 | -199 | 112 | -45 | 90 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 166 | 5 | 0 | 305 | 727 | 1.630 | 1.686 | 1.567 | 1.989 | 1.939 | 1.635 | 1.675 | 1.565 | 1.618 |
| Equity | 160 | -93 | -2.556 | -2.106 | 576 | 1.322 | 1.452 | 1.552 | 1.780 | 1.804 | 1.548 | 1.660 | 1.550 | 1.590 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6 | 6 | 7 | 102 | 150 | 307 | 234 | 15 | 209 | 136 | 88 | 15 | 16 | 28 |
| Total debt | 6 | 6 | 7 | 102 | 150 | 307 | 234 | 15 | 209 | 136 | 88 | 15 | 16 | 28 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AD Founder | Founder | 2006 | — | — |
MS Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Agnethe Dalgaard | Founder | 0 companies |
| Martin Sidelmann | Management | 0 companies |