| Revenue | DKK 360K | -982% |
| EBITDA | DKK 297K | +459% |
| Net profit | DKK 229K | +443% |
| Total assets | DKK 1,3M | +24% |
| Equity | DKK -1,4M | +14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 913 | 774 | -618 | -418 | -158 | -60 | -160 | -22 | 39 | 176 | -58 | -41 | 360 |
| Staff expenses | -1.015 | -870 | -404 | -191 | -64 | -59 | -72 | -52 | -140 | -101 | -83 | -42 | -63 |
| EBITDA | -103 | -97 | -1.023 | -609 | -222 | -119 | -233 | -74 | -101 | 75 | -141 | -83 | 297 |
| Depreciation & amort. | -10 | -0 | -10 | -13 | -13 | -16 | -16 | -6 | -4 | -0 | -0 | -0 | -0 |
| EBIT | -113 | -97 | -1.033 | -622 | -235 | -136 | -249 | -80 | -105 | 75 | -141 | -83 | 297 |
| Net financials | -66 | -73 | -71 | -74 | -81 | -95 | -103 | -8 | -15 | -1 | -0 | -1 | -1 |
| Profit before tax | -179 | -170 | -1.104 | -696 | -316 | -230 | -352 | -88 | -120 | 75 | -141 | -84 | 296 |
| Tax | -44 | -38 | -250 | -122 | -68 | -50 | -76 | 32 | -26 | 16 | -31 | -17 | 66 |
| Net profit | -135 | -132 | -854 | -573 | -248 | -180 | -276 | -120 | -94 | 58 | -110 | -67 | 229 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.128 | 2.228 | 1.484 | 902 | 1.083 | 1.042 | 1.002 | 933 | 952 | 1.012 | 949 | 1.016 | 1.265 |
| Equity | 498 | 366 | -488 | -1.061 | -1.309 | -1.489 | -1.765 | -1.885 | -1.484 | -1.426 | -1.536 | -1.583 | -1.353 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.630 | 1.862 | 1.972 | 1.963 | 2.392 | 2.531 | 2.767 | 2.818 | 2.436 | 2.438 | 2.485 | 2.599 | 2.618 |
| Total debt | 1.630 | 1.862 | 1.972 | 1.963 | 2.392 | 2.531 | 2.767 | 2.818 | 2.436 | 2.438 | 2.485 | 2.599 | 2.618 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AU Founder | Founder | 2006 | — | — |
MG Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GRØNLYKKE & JEPSEN HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Asger Uhd Jepsen | Founder | 0 companies |
| Mette Grønlykke | Management | 0 companies |