| Revenue | DKK 1,5M | +8% |
| EBITDA | DKK 26K | +175% |
| Net profit | DKK 34K | +196% |
| Total assets | DKK 1,9M | +17% |
| Equity | DKK 259K | +15% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 522 | 790 | 721 | 670 | 738 | 849 | 733 | 619 | 914 | 1.142 | 1.727 | 1.429 | 1.541 |
| Staff expenses | -880 | -620 | -648 | -655 | -608 | -740 | -705 | -719 | -849 | -927 | -1.305 | -1.463 | -1.515 |
| EBITDA | -359 | 170 | 73 | 16 | 129 | 109 | 28 | -100 | 65 | 215 | 422 | -35 | 26 |
| Depreciation & amort. | -23 | -21 | -21 | -21 | -20 | -17 | -29 | -31 | -28 | -19 | -19 | -10 | -9 |
| EBIT | -382 | 148 | 52 | -6 | 110 | 92 | -1 | -131 | 37 | 196 | 402 | -45 | 18 |
| Net financials | -23 | -10 | -4 | -1 | -1 | -0 | -1 | -7 | -10 | -6 | -7 | -0 | 1 |
| Profit before tax | -404 | 139 | 47 | -7 | 109 | 92 | -2 | -138 | 27 | 190 | 395 | -45 | 18 |
| Tax | -98 | 42 | 12 | 1 | 26 | 15 | -0 | -29 | 8 | 43 | 87 | -10 | -16 |
| Net profit | -307 | 96 | 35 | -8 | 83 | 76 | -1 | -109 | 20 | 147 | 308 | -35 | 34 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 743 | 969 | 787 | 767 | 1.054 | 1.066 | 918 | 837 | 1.787 | 1.880 | 1.963 | 1.624 | 1.905 |
| Equity | -227 | -130 | -96 | -104 | -21 | 55 | 54 | -54 | -35 | 112 | 420 | 225 | 259 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 969 | 1.100 | 883 | 871 | 1.075 | 994 | 849 | 881 | 1.812 | 1.762 | 1.541 | 1.399 | 1.646 |
| Total debt | 969 | 1.100 | 883 | 871 | 1.075 | 994 | 849 | 881 | 1.812 | 1.762 | 1.541 | 1.399 | 1.646 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AC Management | Management | 2025 | — | — |
MS Founder | Founder | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Ann Christina Hansen | Management | 0 companies |
| Martin Sløk | Founder | 0 companies |