| Revenue | DKK 5,9M | -32% |
| EBITDA | DKK -3M | -90% |
| Net profit | DKK -3,2M | -27% |
| Total assets | DKK 31,8M | -15% |
| Equity | DKK -4,5M | -243% |
| Employees | 16 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.579 | 10.340 | 10.179 | 9.338 | 12.260 | 12.623 | 13.956 | 12.795 | 11.221 | 8.496 | 6.429 | 8.650 | 5.899 |
| Staff expenses | -9.885 | -8.307 | -8.535 | -8.655 | -10.060 | -10.165 | -10.968 | -11.033 | -9.805 | -8.849 | -8.889 | -10.216 | -8.873 |
| EBITDA | 694 | 2.032 | 1.644 | 683 | 2.200 | 2.458 | 2.988 | 1.762 | 1.416 | -353 | -2.460 | -1.566 | -2.973 |
| Depreciation & amort. | -380 | -388 | -528 | -416 | -397 | -355 | -356 | -383 | -329 | -304 | -252 | -298 | -124 |
| EBIT | 314 | 1.644 | 1.116 | 267 | 1.803 | 2.103 | 2.632 | 1.379 | 1.087 | -657 | -2.712 | -1.864 | -3.098 |
| Net financials | 17 | -51 | -69 | -53 | -97 | -211 | -32 | -143 | -109 | -239 | -291 | -1.067 | -1.014 |
| Profit before tax | 330 | 1.594 | 1.047 | 214 | 1.706 | 1.892 | 2.600 | 1.236 | 977 | -896 | -3.003 | -2.931 | -4.112 |
| Tax | 92 | 386 | 360 | 84 | 359 | 416 | 583 | 291 | 203 | -218 | -655 | -417 | -928 |
| Net profit | 239 | 1.208 | 687 | 131 | 1.347 | 1.476 | 2.017 | 945 | 774 | -678 | -2.348 | -2.514 | -3.183 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.065 | 9.503 | 9.020 | 8.958 | 10.792 | 12.410 | 10.453 | 15.112 | 14.384 | 14.149 | 18.187 | 37.178 | 31.759 |
| Equity | 3.147 | 4.355 | 5.042 | 5.172 | 6.520 | 7.996 | 2.512 | 3.458 | 4.232 | 3.554 | 1.206 | -1.308 | -4.491 |
| Long-term debt | -48 | -52 | -8 | -31 | -16 | -11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.869 | 5.096 | 3.839 | 3.494 | 3.996 | 4.144 | 7.940 | 11.654 | 10.152 | 10.595 | 16.981 | 38.422 | 36.190 |
| Total debt | 5.869 | 5.096 | 3.839 | 3.494 | 3.996 | 4.144 | 7.940 | 11.654 | 10.152 | 10.595 | 16.981 | 38.422 | 36.190 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM Founder | Founder | 2008 | — | — |
IA Management | Management | 2008 | — | — |
HE Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Anne Marie Abrahamson | Founder | 0 companies |
| Ivo Antoine L. Marechal | Management | 0 companies |
| Hilde Essers | Management | 0 companies |
| Noël Lambert M. Essers | Board of Directors | 0 companies |