| Revenue | DKK 1,5M | +53% |
| EBITDA | DKK 317K | +80% |
| Net profit | DKK 216K | +96% |
| Total assets | DKK 1,1M | -11% |
| Equity | DKK 687K | +46% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.016 | 439 | 796 | 820 | 235 | 307 | 478 | 102 | 775 | 1.139 | 894 | 735 | 963 | 1.468 |
| Staff expenses | -477 | -579 | -577 | -384 | -264 | -216 | -360 | -390 | -495 | -589 | -897 | -797 | -787 | -1.152 |
| EBITDA | 160 | -151 | 220 | 436 | -29 | 92 | 118 | -288 | 281 | 550 | -2 | -63 | 176 | 317 |
| Depreciation & amort. | -51 | -59 | -61 | -69 | -80 | -90 | -50 | -51 | -50 | -50 | -42 | -39 | -19 | -19 |
| EBIT | 109 | -210 | 159 | 367 | -109 | 2 | 68 | -340 | 231 | 500 | -44 | -101 | 156 | 297 |
| Net financials | -7 | -9 | -13 | 20 | -25 | -6 | -6 | -8 | -10 | -9 | -3 | -10 | -15 | -19 |
| Profit before tax | 101 | -110 | 146 | 387 | -134 | -5 | 63 | -348 | 221 | 491 | -47 | -112 | 141 | 279 |
| Tax | 26 | 54 | 38 | 127 | -22 | 2 | 15 | -76 | 49 | 108 | -10 | -24 | 31 | 63 |
| Net profit | 76 | -165 | 108 | 261 | -112 | -7 | 48 | -272 | 171 | 382 | -37 | -88 | 110 | 216 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 412 | 458 | 625 | 644 | 313 | 497 | 527 | 359 | 548 | 1.319 | 1.085 | 1.031 | 1.222 | 1.091 |
| Equity | 71 | -94 | 14 | 275 | 163 | 156 | 203 | -68 | 104 | 486 | 449 | 361 | 472 | 687 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 9 | 20 | 0 | 0 | 90 | 0 | 0 | 0 | 0 |
| Short-term debt | 341 | 552 | 610 | 319 | 130 | 312 | 294 | 427 | 444 | 740 | 636 | 670 | 750 | 393 |
| Total debt | 341 | 552 | 610 | 319 | 130 | 321 | 313 | 427 | 444 | 830 | 636 | 670 | 750 | 393 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FJ Management | Management | 2010 | — | — |
AR Founder | Founder | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FREDERIK JUUL SIMON ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Juul Simon | Management | 0 companies |
| Anders Rommerdahl | Founder | 0 companies |