| Revenue | DKK 1,4M | -53% |
| EBITDA | DKK -4,8M | -123% |
| Net profit | DKK -7,5M | -269% |
| Total assets | DKK 7,8M | +5% |
| Equity | DKK -5,7M | -3228% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 235 | 849 | 1.471 | 1.958 | 2.367 | 2.166 | 2.044 | 2.481 | 4.373 | 1.974 | 3.190 | 1.440 | 2.930 | 1.377 |
| Staff expenses | -994 | -664 | -649 | -864 | -1.416 | -1.336 | -1.028 | -1.983 | -1.543 | -1.315 | -1.913 | -3.134 | -4.309 | -6.174 |
| EBITDA | -759 | 185 | 822 | 1.071 | 951 | 829 | 1.017 | 498 | 2.830 | 658 | 1.277 | -1.695 | -2.155 | -4.798 |
| Depreciation & amort. | -143 | -108 | -81 | -0 | -0 | -0 | -0 | -4 | -59 | -162 | -357 | -440 | -589 | -1.384 |
| EBIT | -902 | 77 | 741 | 1.071 | 951 | 829 | 1.017 | 494 | 2.771 | 497 | 920 | -2.135 | -2.744 | -6.182 |
| Net financials | -70 | -66 | -23 | 2 | -7 | -3 | -12 | -12 | -69 | 47 | 43 | -7 | -187 | -293 |
| Profit before tax | -972 | 10 | 718 | 1.072 | 958 | 827 | 1.004 | 482 | 2.702 | 544 | 963 | -2.141 | -2.931 | -6.475 |
| Tax | -233 | 11 | 187 | 257 | 212 | 182 | 219 | 106 | 598 | 122 | 212 | -484 | -909 | 985 |
| Net profit | -738 | -0 | 531 | 815 | 745 | 644 | 785 | 376 | 2.104 | 422 | 750 | -1.658 | -2.022 | -7.459 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.171 | 1.132 | 1.301 | 1.644 | 2.522 | 2.906 | 3.027 | 2.853 | 5.152 | 4.971 | 5.534 | 5.990 | 7.494 | 7.848 |
| Equity | -968 | -968 | -437 | 378 | 923 | 1.195 | 1.658 | 734 | 2.337 | 2.759 | 3.510 | 1.852 | -170 | -5.671 |
| Long-term debt | 425 | 725 | 725 | 0 | 0 | 0 | 0 | 0 | 24 | 0 | 85 | 87 | 1.765 | 1.700 |
| Short-term debt | 1.714 | 1.375 | 1.013 | 1.266 | 1.598 | 1.711 | 1.315 | 2.082 | 2.486 | 1.861 | 1.531 | 4.052 | 5.899 | 8.178 |
| Total debt | 2.139 | 2.100 | 1.738 | 1.266 | 1.598 | 1.711 | 1.315 | 2.082 | 2.509 | 1.861 | 1.616 | 4.139 | 7.664 | 9.878 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CW Management | Management | 2025 | — | — |
TR Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
TS Management | Management | 2007 | — | — |
CM Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
ABISJA Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Claes Wachtmeister | Management | 0 companies |
| Tommy Rasmussen | Chief Executive Officer | 0 companies |
| Tage Sørensen | Management | 0 companies |
| Christina Mørch Andersen | Management | 0 companies |
| Poul Anker Ravn | Board of Directors | 0 companies |
| Catrine Mørk Paulsen | Board of Directors | 0 companies |
| Torbjørn Ellingsen Aamodt | Chairman | 0 companies |
| Katja Beltoft Pedersen | Board of Directors | 0 companies |
| Linda Solheimsnes | Board of Directors | 0 companies |
| Ole Johan Anstensrud | Chairman | 0 companies |