| Revenue | DKK 1M | -17% |
| EBITDA | DKK 164K | -58% |
| Net profit | DKK 67K | -67% |
| Total assets | DKK 1,9M | -3% |
| Equity | DKK 1,7M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 1.695 | 1.658 | 737 | 988 | 202 | 556 | 1.176 | 1.195 | 1.213 | 1.395 | 1.425 | 1.110 | 1.241 | 1.031 |
| Staff expenses | -0 | -653 | -275 | -685 | -1.508 | -357 | -412 | -709 | -831 | -870 | -921 | -900 | -858 | -851 | -867 |
| EBITDA | -41 | -62 | 152 | 52 | -520 | -155 | 144 | 467 | 364 | 343 | 474 | 525 | 252 | 389 | 164 |
| Depreciation & amort. | -0 | -5 | -5 | -127 | -186 | -61 | -283 | -328 | -335 | -303 | -293 | -217 | -180 | -129 | -72 |
| EBIT | -41 | -67 | 147 | -75 | -706 | -216 | -138 | 139 | 29 | 41 | 181 | 308 | 72 | 260 | 92 |
| Net financials | 0 | 0 | -0 | -1 | -0 | -2 | -10 | -11 | -20 | -23 | -16 | -12 | -9 | 4 | -3 |
| Profit before tax | -41 | -67 | 147 | -76 | -706 | -218 | -148 | 127 | 8 | 17 | 165 | 297 | 64 | 264 | 90 |
| Tax | -0 | -0 | 20 | 0 | -354 | -70 | -59 | 33 | -5 | 5 | 37 | 66 | 16 | 62 | 23 |
| Net profit | -41 | -67 | 127 | -76 | -352 | -148 | -89 | 95 | 13 | 12 | 128 | 231 | 48 | 201 | 67 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 64 | 272 | 422 | 760 | 1.715 | 1.615 | 1.297 | 1.601 | 1.587 | 1.684 | 1.749 | 1.997 | 1.685 | 1.910 | 1.861 |
| Equity | 61 | -6 | 121 | 590 | 1.340 | 1.192 | 883 | 977 | 990 | 1.003 | 1.131 | 1.361 | 1.410 | 1.611 | 1.678 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3 | 278 | 301 | 170 | 375 | 423 | 337 | 499 | 495 | 575 | 487 | 551 | 231 | 287 | 183 |
| Total debt | 3 | 278 | 301 | 170 | 375 | 423 | 337 | 499 | 495 | 575 | 487 | 551 | 231 | 287 | 183 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Alon Holding ApS | Company | 33.3% | 33.3% | 2022 |
SIBBERN HOLDING ApS | Company | 33.3% | 33.3% | 2022 |
MYKLA ApS | Company | 5.0% | 5.0% | 2022 |
Tarnø Consulting ApS | Company | 25.0% | 25.0% | 2016 |
IGLOBE ApS | Company | 25.0% | 25.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Alon Bruchiel Ekelund | Management | 0 companies |
| Bjørn Georg Anfindsen Sibbern | Chairman | 0 companies |
| Nicolai Gutensohn Lamborg | Board of Directors | 0 companies |
| Stig Myken | Board of Directors | 0 companies |
| Jacob Stilling Tarnø | Board of Directors | 0 companies |