| Revenue | DKK 6,5M | +569% |
| EBITDA | DKK -1,1M | +81% |
| Net profit | DKK -1,9M | +71% |
| Total assets | DKK 17,5M | -1% |
| Equity | DKK -19,2M | -11% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.559 | 3.489 | 2.481 | 1.344 | 2.037 | 869 | 429 | 2.029 | 2.835 | 3.717 | 1.720 | 971 | 6.503 |
| Staff expenses | -731 | -1.212 | -1.673 | -1.818 | -1.853 | -1.966 | -2.070 | -2.127 | -2.485 | -3.874 | -7.625 | -6.749 | -7.604 |
| EBITDA | 828 | 2.277 | 808 | -475 | 185 | -1.096 | -1.642 | -98 | 350 | -157 | -5.905 | -5.777 | -1.102 |
| Depreciation & amort. | -0 | -0 | -0 | -19 | -119 | -119 | -299 | -51 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 828 | 2.277 | 808 | -494 | 66 | -1.216 | -1.941 | -149 | 350 | -157 | -5.905 | -5.777 | -1.102 |
| Net financials | 33 | 9 | 5 | 0 | -2 | -141 | -213 | -269 | -288 | -345 | -548 | -730 | -753 |
| Profit before tax | 861 | 2.286 | 814 | -494 | 64 | -1.357 | -2.153 | -419 | 62 | -501 | -6.452 | -6.508 | -1.855 |
| Tax | 217 | 574 | 200 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 644 | 1.711 | 613 | -494 | 64 | -1.357 | -2.153 | -419 | 62 | -501 | -6.452 | -6.508 | -1.855 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.539 | 5.890 | 2.834 | 3.141 | 3.626 | 5.101 | 4.985 | 5.312 | 9.190 | 17.259 | 24.716 | 17.594 | 17.505 |
| Equity | 125 | 125 | 125 | -369 | -306 | -1.662 | -3.510 | -3.929 | -3.866 | -4.368 | -10.820 | -17.328 | -19.183 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.414 | 5.765 | 2.709 | 3.510 | 3.932 | 6.763 | 8.495 | 9.240 | 13.057 | 21.627 | 35.536 | 34.921 | 36.688 |
| Total debt | 2.414 | 5.765 | 2.709 | 3.510 | 3.932 | 6.763 | 8.495 | 9.240 | 13.057 | 21.627 | 35.536 | 34.921 | 36.688 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AN Management | Management | 2007 | — | — |
JE Audit | Audit | 2007 | — | — |
AF Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Nielsen | Management | 0 companies |
| Jan Ekmann Hørsel | Audit | 0 companies |
| Andrés Francisco Lirón Källåker | Chief Executive Officer | 0 companies |
| Peter Fluitsma | Chairman | 0 companies |