| Revenue | DKK 2,2M | -40% |
| EBITDA | DKK -24K | -102% |
| Net profit | DKK -98K | -111% |
| Total assets | DKK 3,5M | -7% |
| Equity | DKK 1,3M | -21% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 348 | 2.730 | 2.389 | 2.751 | 677 | 1.749 | 779 | 841 | 2.248 | 2.249 | 1.776 | 3.608 | 2.173 |
| Staff expenses | -395 | -2.334 | -1.697 | -2.179 | -1.463 | -1.104 | -1.368 | -1.044 | -1.502 | -2.165 | -1.149 | -2.362 | -2.005 |
| EBITDA | -47 | 396 | 692 | 573 | -786 | 645 | -589 | -203 | 747 | 84 | 627 | 1.246 | -24 |
| Depreciation & amort. | 10 | -11 | -60 | -60 | -60 | -54 | -168 | -84 | -82 | -90 | -42 | -100 | -100 |
| EBIT | -57 | 385 | 632 | 512 | -846 | 591 | -756 | -287 | 665 | -6 | 585 | 1.146 | -124 |
| Net financials | 8 | -19 | -25 | -11 | 135 | -16 | -8 | -9 | -6 | -7 | -36 | -23 | -1 |
| Profit before tax | -24 | 366 | 607 | 501 | -711 | 575 | -764 | -296 | 658 | -13 | 549 | 1.123 | -125 |
| Tax | 12 | 91 | 149 | 116 | -156 | 128 | -166 | -65 | 145 | -2 | 123 | 248 | -27 |
| Net profit | -36 | 275 | 457 | 385 | -554 | 447 | -598 | -231 | 513 | -10 | 426 | 875 | -98 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 675 | 2.737 | 1.985 | 2.460 | 1.761 | 2.003 | 1.445 | 997 | 2.686 | 1.501 | 3.426 | 3.775 | 3.514 |
| Equity | 164 | 439 | 896 | 1.281 | 727 | 1.174 | 576 | 345 | 858 | 448 | 873 | 1.649 | 1.300 |
| Long-term debt | 0 | 278 | 215 | 148 | 78 | 6 | 320 | 221 | 120 | 0 | 255 | 344 | 222 |
| Short-term debt | 512 | 2.002 | 852 | 1.008 | 956 | 823 | 549 | 431 | 1.708 | 1.053 | 2.298 | 1.749 | 1.985 |
| Total debt | 512 | 2.281 | 1.066 | 1.155 | 1.034 | 829 | 869 | 653 | 1.828 | 1.053 | 2.553 | 2.093 | 2.207 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AN Management | Management | 2010 | — | — |
DH Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MOORE HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Anne Neel Højer | Management | 0 companies |
| Daniel Højer | Management | 0 companies |