| Revenue | DKK 858K | +17% |
| EBITDA | DKK -16K | +56% |
| Net profit | DKK -16K | +51% |
| Total assets | DKK 946K | +1% |
| Equity | DKK 714K | -2% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 658 | 2.098 | 837 | 748 | 663 | 936 | 683 | 762 | 545 | 812 | 759 | 730 | 858 |
| Staff expenses | -629 | -712 | -844 | -644 | -468 | -850 | -633 | -550 | -448 | -537 | -673 | -767 | -874 |
| EBITDA | 28 | 79 | -7 | 104 | 194 | 86 | 50 | 212 | 97 | 274 | 86 | -37 | -16 |
| Depreciation & amort. | 91 | -131 | -131 | -61 | -14 | -22 | -10 | -8 | -12 | -6 | -4 | -4 | -4 |
| EBIT | -62 | -52 | -138 | 43 | 180 | 65 | 40 | 204 | 85 | 268 | 82 | -41 | -20 |
| Net financials | 58 | -39 | -1 | -0 | -6 | -16 | -4 | -0 | -1 | -2 | -1 | -0 | 0 |
| Profit before tax | -4 | -91 | -57 | 43 | 174 | 49 | 36 | 203 | 84 | 266 | 81 | -41 | -20 |
| Tax | 2 | -19 | 41 | 24 | 17 | 35 | -0 | 56 | 19 | 59 | 18 | -9 | -4 |
| Net profit | -6 | -72 | -98 | 19 | 157 | 14 | 36 | 147 | 66 | 207 | 63 | -32 | -16 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 565 | 453 | 398 | 279 | 370 | 398 | 436 | 809 | 909 | 997 | 1.014 | 940 | 946 |
| Equity | 32 | -40 | -138 | 71 | 228 | 242 | 277 | 425 | 491 | 698 | 761 | 729 | 714 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 533 | 493 | 536 | 208 | 143 | 156 | 159 | 385 | 418 | 299 | 252 | 211 | 233 |
| Total debt | 533 | 493 | 536 | 208 | 143 | 156 | 159 | 385 | 418 | 299 | 252 | 211 | 233 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AA Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NICVID ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Arp-Hansen | Chief Executive Officer | 0 companies |