| Revenue | DKK 189K | -47% |
| EBITDA | DKK 14K | -5% |
| Net profit | DKK 5K | -62% |
| Total assets | DKK 214K | -58% |
| Equity | DKK 33K | +37% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 932 | 779 | 990 | 1.067 | 1.410 | 1.618 | 902 | 787 | 1.451 | 588 | 209 | 357 | 189 |
| Staff expenses | -905 | -787 | -973 | -1.048 | -927 | -1.260 | -997 | -1.115 | -1.292 | -648 | -300 | -342 | -175 |
| EBITDA | 27 | -7 | 17 | 19 | 484 | 358 | -94 | -328 | 159 | -60 | -153 | 15 | 14 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -13 | -0 | -0 | -0 | -0 |
| EBIT | 27 | -7 | 17 | 19 | 484 | 358 | -94 | -328 | 146 | -60 | -153 | 15 | 14 |
| Net financials | -6 | -1 | -4 | 14 | 2 | -3 | -7 | -8 | -8 | -16 | -3 | 2 | -9 |
| Profit before tax | 21 | -8 | 14 | 33 | 485 | 355 | -101 | -336 | 138 | -75 | -157 | 17 | 5 |
| Tax | -3 | -2 | 4 | 9 | 110 | 80 | -20 | -72 | 31 | -14 | 14 | 4 | -0 |
| Net profit | 23 | -6 | 10 | 24 | 375 | 275 | -81 | -265 | 107 | -61 | -171 | 13 | 5 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 422 | 352 | 626 | 664 | 1.249 | 1.449 | 1.446 | 889 | 868 | 806 | 355 | 512 | 214 |
| Equity | 128 | 122 | 132 | 155 | 531 | 406 | 50 | 135 | 242 | 181 | 11 | 24 | 33 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 222 | 384 | 0 |
| Short-term debt | 294 | 230 | 494 | 508 | 718 | 1.043 | 1.396 | 754 | 625 | 625 | 123 | 104 | 181 |
| Total debt | 294 | 230 | 494 | 508 | 718 | 1.043 | 1.396 | 754 | 625 | 625 | 344 | 488 | 181 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AA Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
SA Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FAI-M ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Aastrup | Chief Executive Officer | 0 companies |
| Steen Andersen | Management | 0 companies |