| Revenue | DKK 483K | -11% |
| EBITDA | DKK -122K | -2205% |
| Net profit | DKK -128K | -5858% |
| Total assets | DKK 309K | -26% |
| Equity | DKK -135K | -1725% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 368 | 233 | 188 | 248 | 333 | 249 | 262 | 336 | 420 | 517 | 534 | 542 | 483 |
| Staff expenses | -28 | -100 | -71 | -190 | -248 | -279 | -366 | -209 | -345 | -529 | -537 | -537 | -604 |
| EBITDA | 340 | 134 | 116 | 58 | 85 | -30 | -104 | 127 | 74 | -12 | -2 | 6 | -122 |
| Depreciation & amort. | -95 | -95 | -85 | -78 | -78 | -78 | -78 | -78 | -78 | -0 | -0 | -0 | -0 |
| EBIT | 245 | 39 | 32 | -20 | 7 | -108 | -182 | 49 | -3 | -12 | -2 | 6 | -122 |
| Net financials | -25 | -8 | -7 | -25 | -5 | -5 | -5 | -19 | -8 | -0 | -1 | -4 | -6 |
| Profit before tax | 220 | 31 | 25 | -44 | 2 | -113 | -187 | 29 | -11 | -12 | -3 | 2 | -128 |
| Tax | 55 | 8 | 1 | -9 | 1 | -24 | -11 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 165 | 23 | 25 | -35 | 1 | -88 | -176 | 29 | -11 | -12 | -3 | 2 | -128 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 809 | 633 | 550 | 475 | 460 | 376 | 200 | 292 | 369 | 317 | 394 | 417 | 309 |
| Equity | 237 | 260 | 285 | 250 | 251 | 163 | -13 | 16 | 5 | -7 | -10 | -7 | -135 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 536 | 329 | 221 | 191 | 173 | 202 | 213 | 276 | 364 | 323 | 404 | 424 | 444 |
| Total debt | 536 | 329 | 221 | 191 | 173 | 202 | 213 | 276 | 364 | 323 | 404 | 424 | 444 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OWC HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Andrea Kristine Alice Vanja Van Webber | Management | 0 companies |