| Revenue | DKK 2,8M | +1% |
| EBITDA | DKK -721K | -10512% |
| Net profit | DKK -569K | -6925% |
| Total assets | DKK 1,2M | +4% |
| Equity | DKK 35K | -94% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 855 | 1.581 | 1.380 | 1.361 | 1.020 | 1.243 | 1.484 | 1.197 | 1.857 | 2.461 | 3.573 | 2.756 | 2.796 |
| Staff expenses | -801 | -1.556 | -1.391 | -1.216 | -1.113 | -1.141 | -1.532 | -1.332 | -1.522 | -2.155 | -2.813 | -2.749 | -3.517 |
| EBITDA | 54 | 25 | -11 | 145 | -93 | 102 | -48 | -135 | 336 | 306 | 760 | 7 | -721 |
| Depreciation & amort. | 56 | 72 | 61 | -35 | -95 | -0 | -0 | -0 | -1 | -7 | -7 | -7 | -7 |
| EBIT | -1 | -47 | -72 | 109 | -188 | 102 | -48 | -135 | 335 | 299 | 753 | 0 | -728 |
| Net financials | -3 | -13 | -44 | -7 | -1 | -17 | -13 | -13 | -9 | 7 | 50 | -16 | -2 |
| Profit before tax | -5 | -60 | -116 | 103 | -189 | 84 | -60 | -148 | 326 | 307 | 804 | 16 | -730 |
| Tax | 2 | -3 | -20 | -67 | -28 | 35 | -11 | -31 | 74 | 71 | 181 | 8 | -161 |
| Net profit | -7 | -57 | -96 | 170 | -161 | 49 | -49 | -117 | 252 | 236 | 623 | 8 | -569 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 395 | 528 | 557 | 845 | 215 | 798 | 629 | 475 | 921 | 1.242 | 1.359 | 1.112 | 1.157 |
| Equity | -253 | -310 | -406 | -236 | -397 | -348 | -398 | -514 | -262 | -26 | 597 | 605 | 35 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 58 | 0 | 19 | 50 | 0 | 0 | 5 | 0 |
| Short-term debt | 648 | 838 | 962 | 1.081 | 706 | 1.146 | 1.026 | 971 | 1.133 | 1.265 | 757 | 502 | 1.122 |
| Total debt | 648 | 838 | 962 | 1.081 | 706 | 1.146 | 1.026 | 990 | 1.183 | 1.265 | 757 | 507 | 1.122 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Management | Management | 2009 | — | — |
MG Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ALLAN KARSBERG HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Karsberg | Management | 0 companies |
| Michael Gaasvig Seremet | Management | 0 companies |