| Revenue | DKK 4,5M | +13% |
| EBITDA | DKK 447K | +112% |
| Net profit | DKK 181K | +186% |
| Total assets | DKK 5,7M | +6% |
| Equity | DKK 511K | +55% |
| Employees | 25 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.739 | 5.020 | 4.229 | 4.158 | 604 | 9.423 | 4.186 | 4.396 | 4.343 | 4.002 | 4.518 |
| Staff expenses | -3.581 | -3.662 | -3.866 | -3.281 | -3.740 | -3.427 | -3.616 | -3.818 | -3.414 | -3.792 | -4.071 |
| EBITDA | 200 | 1.358 | 605 | 906 | -3.136 | 5.996 | 570 | 369 | 929 | 211 | 447 |
| Depreciation & amort. | 718 | -723 | -729 | -715 | 1.923 | -755 | -326 | -340 | -342 | -386 | -186 |
| EBIT | -517 | 636 | -124 | 191 | -5.059 | 5.241 | 244 | 28 | 588 | -175 | 261 |
| Net financials | -235 | -314 | -203 | -150 | -481 | -219 | -63 | -49 | -322 | -95 | 3 |
| Profit before tax | -753 | 322 | -327 | 41 | -5.476 | 5.022 | 181 | -20 | 265 | -270 | 265 |
| Tax | 21 | 4 | 121 | 14 | 32 | 129 | 39 | -1 | 146 | -59 | 84 |
| Net profit | -774 | 318 | -447 | 27 | -5.507 | 4.893 | 142 | -19 | 119 | -210 | 181 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.344 | 6.271 | 6.140 | 6.864 | 2.149 | 3.590 | 4.365 | 4.292 | 4.461 | 5.368 | 5.664 |
| Equity | 163 | 480 | 887 | 914 | -4.594 | 299 | 441 | 422 | 541 | 330 | 511 |
| Long-term debt | 1.074 | 2.049 | 1.719 | 1.931 | 1.285 | 32 | 1.004 | 1.194 | 887 | 787 | 1.041 |
| Short-term debt | 4.676 | 3.305 | 3.219 | 3.703 | 5.173 | 2.870 | 2.584 | 2.399 | 2.809 | 4.094 | 3.981 |
| Total debt | 5.750 | 5.354 | 4.938 | 5.634 | 6.458 | 2.902 | 3.588 | 3.593 | 3.696 | 4.882 | 5.023 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Founder | Founder | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PHENIX HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Abed Bakr | Founder | 0 companies |