| Revenue | DKK 51,6M | -19% |
| EBITDA | DKK -4,8M | +54% |
| Net profit | DKK -5,7M | +51% |
| Total assets | DKK 5,1M | -68% |
| Equity | DKK 605K | +111% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.342 | 14.890 | 18.001 | 19.541 | 24.434 | 36.563 | 43.513 | 53.066 | 103.702 | 112.383 | 75.262 | 63.454 | 51.644 |
| Staff expenses | -1.575 | -1.896 | -2.235 | -2.270 | -2.763 | -3.535 | -4.719 | -4.896 | -10.263 | -11.430 | -9.144 | -8.290 | -5.868 |
| EBITDA | 130 | 1.048 | 1.345 | 893 | 72 | 1.936 | 1.702 | 2.504 | 6.887 | 9.174 | -4.019 | -10.304 | -4.763 |
| Depreciation & amort. | -160 | -153 | -124 | -88 | -45 | -93 | -108 | -110 | -146 | -164 | -165 | -126 | -119 |
| EBIT | -30 | 895 | 1.222 | 805 | 27 | 1.843 | 1.594 | 2.393 | 6.740 | 9.010 | -4.184 | -10.429 | -4.882 |
| Net financials | -6 | -16 | 2 | 40 | 36 | -1 | -47 | -62 | -73 | 156 | -669 | -421 | -908 |
| Profit before tax | -35 | 879 | 1.224 | 844 | 63 | 1.842 | 1.547 | 2.332 | 6.667 | 9.166 | -4.853 | -10.850 | -5.790 |
| Tax | -9 | 220 | 302 | 200 | 14 | 405 | 340 | 514 | 1.471 | 2.016 | -1.068 | 940 | -54 |
| Net profit | -27 | 659 | 922 | 644 | 49 | 1.437 | 1.207 | 1.817 | 5.196 | 7.149 | -3.785 | -11.791 | -5.735 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.796 | 5.040 | 4.951 | 5.491 | 5.480 | 8.250 | 9.671 | 12.663 | 27.202 | 39.174 | 27.573 | 16.052 | 5.139 |
| Equity | 235 | 894 | 1.516 | 1.661 | 1.210 | 2.646 | 2.853 | 3.871 | 9.067 | 9.916 | 6.131 | -5.660 | 605 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 122 | 0 | 0 | 0 | 0 | 1.500 |
| Short-term debt | 2.560 | 4.146 | 3.435 | 3.831 | 4.270 | 5.604 | 6.818 | 8.670 | 18.135 | 29.257 | 21.443 | 20.581 | 2.654 |
| Total debt | 2.560 | 4.146 | 3.435 | 3.831 | 4.270 | 5.604 | 6.818 | 8.792 | 18.135 | 29.257 | 21.443 | 20.581 | 4.154 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AN | Founder | 2007 | — | — |
OH Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
HW Management | Management | 2024 | — | — |
MG Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Abilica Nett AS Abilica Nett AS | Founder | 0 companies |
| Ole H Grøtterud | Chief Executive Officer | 0 companies |
| Henrik Wahlqvist | Management | 0 companies |
| Michael Gade Madsen | Management | 0 companies |
| Andreas Gallefoss | Chairman | 0 companies |
| Odd Rune Formo Skaret | Board of Directors | 0 companies |
| Andreas Maller Aagård | Board of Directors | 0 companies |
| Lars Kristian Sørbel Thomassen | Board of Directors | 0 companies |
| Tom Sunde | Chairman | 0 companies |
| Lars Kristian Sørbell Thomassen | Chairman | 0 companies |
| Hege Hyggen | Chairman | 0 companies |
| Gro Schøne | Chairman | 0 companies |
| Gro Schøne | Board of Directors | 0 companies |
| Kristin Olstad Schea | Chairman | 0 companies |