| Revenue | DKK -79K | -123% |
| EBITDA | DKK -939K | -14% |
| Net profit | DKK -1,9M | -56% |
| Total assets | DKK 4,3M | -28% |
| Equity | DKK 374K | -57% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.514 | 616 | 395 | 755 | 385 | 877 | 500 | 884 | 1.303 | 725 | 377 | 483 | 352 | -79 |
| Staff expenses | -1.245 | -462 | -389 | -237 | -428 | -465 | -465 | -465 | -456 | -534 | -860 | -933 | -1.177 | -860 |
| EBITDA | 269 | 153 | 6 | 518 | -43 | 412 | 35 | 419 | 846 | 192 | -483 | -451 | -825 | -939 |
| Depreciation & amort. | 78 | -9 | -55 | -41 | -33 | -33 | -0 | -0 | -6 | -69 | -69 | -147 | -295 | -295 |
| EBIT | 190 | 144 | -49 | 477 | -76 | 380 | 35 | 419 | 840 | 123 | -552 | -597 | -1.120 | -1.235 |
| Net financials | 36 | -66 | -44 | -27 | -34 | -40 | -34 | -38 | -29 | -38 | -127 | -158 | -349 | -193 |
| Profit before tax | 226 | 79 | -93 | 450 | -109 | 340 | 2 | 381 | 812 | 85 | -679 | -755 | -1.469 | -1.428 |
| Tax | 61 | 24 | -11 | 95 | -6 | 49 | 11 | 77 | 161 | 36 | -149 | -163 | -238 | 492 |
| Net profit | 165 | 55 | -82 | 354 | -104 | 291 | -9 | 304 | 650 | 49 | -531 | -592 | -1.231 | -1.920 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.174 | 2.110 | 2.460 | 2.249 | 2.175 | 2.537 | 2.376 | 2.904 | 3.031 | 3.426 | 5.033 | 7.071 | 5.981 | 4.316 |
| Equity | 731 | 418 | 773 | 682 | 397 | 688 | 679 | 982 | 1.633 | 1.112 | 258 | 356 | 875 | 374 |
| Long-term debt | 115 | 45 | 0 | 0 | 0 | 0 | 0 | 77 | 161 | 21 | 1.975 | 4.048 | 1.715 | 1.640 |
| Short-term debt | 2.318 | 1.647 | 1.688 | 1.566 | 1.779 | 1.849 | 1.698 | 1.844 | 1.237 | 2.278 | 2.800 | 2.668 | 3.391 | 2.302 |
| Total debt | 2.432 | 1.692 | 1.688 | 1.566 | 1.779 | 1.849 | 1.698 | 1.921 | 1.398 | 2.299 | 4.775 | 6.715 | 5.106 | 3.942 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AC Management | Management | 2022 | — | — |
KJ Founder | Founder | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M2-INVEST ApS | Company | 100.0% | 100.0% | 2022 |
KELD JOHNSEN HOLDING ApS | Company | 20.0% | 20.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Anne Christine Thori Aamot | Management | 0 companies |
| Keld Johnsen | Founder | 0 companies |