| Revenue | DKK 1,1M | -325% |
| EBITDA | DKK -780K | +50% |
| Net profit | DKK -961K | +31% |
| Total assets | DKK 3,6M | -46% |
| Equity | DKK -53K | -106% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.233 | 1.867 | 2.546 | 1.906 | 1.736 | 2.881 | 1.221 | 1.015 | -493 | 1.109 |
| Staff expenses | -1.254 | -1.375 | -1.384 | -1.195 | -1.580 | -1.762 | -1.098 | -803 | -1.060 | -628 |
| EBITDA | -20 | 492 | 1.163 | 711 | 156 | 1.118 | 123 | 212 | -1.553 | -780 |
| Depreciation & amort. | -97 | 134 | 168 | 95 | 97 | -78 | -81 | -63 | -44 | -13 |
| EBIT | -118 | 358 | 994 | 616 | 59 | 1.040 | 42 | 149 | -1.597 | -793 |
| Net financials | -553 | -242 | -262 | -159 | -9 | -139 | -34 | -49 | -162 | -80 |
| Profit before tax | -671 | 116 | 732 | 457 | 50 | 901 | 8 | 100 | -1.759 | -873 |
| Tax | -160 | 45 | 230 | 112 | 20 | 201 | 4 | 26 | -369 | 88 |
| Net profit | -511 | 71 | 502 | 345 | 31 | 699 | 4 | 74 | -1.389 | -961 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.622 | 5.528 | 5.216 | 7.258 | 4.910 | 9.791 | 6.017 | 7.125 | 6.608 | 3.553 |
| Equity | 71 | 142 | 1.143 | 1.488 | 1.519 | 2.218 | 2.222 | 2.297 | 908 | -53 |
| Long-term debt | 24 | 1.205 | 1.198 | 1.193 | 0 | 0 | 0 | 15 | 0 | 0 |
| Short-term debt | 9.528 | 4.182 | 2.875 | 4.576 | 3.391 | 7.527 | 3.746 | 4.737 | 5.701 | 3.606 |
| Total debt | 9.551 | 5.387 | 4.073 | 5.769 | 3.391 | 7.527 | 3.746 | 4.753 | 5.701 | 3.606 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ALLAN BRUNBJERG HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Brunbjerg | Management | 0 companies |
| Benny Hansen Brunbjerg | Board of Directors | 0 companies |
| Dorte Brunbjerg | Chairman | 0 companies |
| Bjarne Lindrum Petersen | Board of Directors | 0 companies |