| Revenue | DKK 7,3M | +15% |
| EBITDA | DKK 5,6M | +147% |
| Net profit | DKK 2,5M | +137% |
| Total assets | DKK 15,7M | +11% |
| Equity | DKK 2,3M | +1626% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3.387 | -2.089 | -1.515 | -362 | 1.930 | -43 | -2.603 | 6.753 | 1.343 | 7.445 | 5.036 | 6.376 | 7.339 |
| Staff expenses | -2.779 | -4.858 | -3.855 | -6.748 | -5.710 | -6.305 | -5.879 | -3.793 | -2.044 | -3.200 | -2.788 | -4.099 | -3.711 |
| EBITDA | -6.167 | -6.947 | -5.370 | -7.110 | -3.780 | -6.348 | -8.482 | 2.959 | -701 | 4.244 | 2.247 | 2.278 | 5.628 |
| Depreciation & amort. | 26 | 49 | -108 | -114 | -172 | -94 | -76 | -180 | -39 | -183 | -1.460 | -2.725 | -3.367 |
| EBIT | -6.193 | -6.995 | -5.477 | -7.223 | -3.952 | -6.442 | -8.559 | 2.779 | -740 | 4.061 | 788 | -447 | 2.260 |
| Net financials | -283 | 1.204 | 1.400 | -73 | -328 | 667 | -718 | -2.520 | 39.218 | -3.823 | -338 | 1.486 | 202 |
| Profit before tax | -6.476 | -5.792 | -4.077 | -7.296 | -4.280 | -5.775 | -9.277 | 260 | -37.993 | 238 | 450 | 1.039 | 2.462 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -243 | -79 | -247 | -47 | -148 | -0 | -0 |
| Net profit | -6.476 | -5.792 | -4.077 | -7.296 | -4.280 | -5.775 | -9.034 | 339 | -37.746 | 286 | 598 | 1.039 | 2.462 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.361 | 2.383 | 2.739 | 4.972 | 6.359 | 35.941 | 46.733 | 45.456 | 7.049 | 7.693 | 16.496 | 14.093 | 15.665 |
| Equity | -5.976 | -11.768 | -15.845 | 1.859 | -2.421 | -8.337 | -17.371 | -17.032 | -54.778 | -54.492 | -53.894 | -150 | 2.284 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 50 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.337 | 14.150 | 18.583 | 3.113 | 8.779 | 44.278 | 64.104 | 62.438 | 61.778 | 62.185 | 70.390 | 14.243 | 13.381 |
| Total debt | 7.337 | 14.150 | 18.583 | 3.113 | 8.779 | 44.278 | 64.104 | 62.488 | 61.827 | 62.185 | 70.390 | 14.243 | 13.381 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Management | Management | 2022 | — | — |
PS Management | Management | 2017 | — | — |
AA Founder | Founder | 2011 | — | — |
LH Management | Management | 2025 | — | — |
MA Management | Management | 2018 | — | — |
JO Management | Management | 2023 | — | — |
RK Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Knut Harald Jacobsen | Management | 0 companies |
| Parmjit Singh | Management | 0 companies |
| ABAX AS | Founder | 0 companies |
| Lars Holmøy | Management | 0 companies |
| Morten Ahlmann Callesen | Management | 0 companies |
| John Ole Moe | Management | 0 companies |
| Rasmus Knude | Management | 0 companies |
| Emma Sofia Dyga | Board of Directors | 0 companies |
| Petter Quinsgaard | Chairman | 0 companies |
| Karina Walseth Hansen | Board of Directors | 0 companies |
| Erik Svanvig | Board of Directors | 0 companies |
| Sandra Britt Lindberg | Board of Directors | 0 companies |
| David Gerard Norton | Chairman | 0 companies |
| Morten Ditlev Strand | Chairman | 0 companies |
| Håkon Grønn-Weiss | Board of Directors | 0 companies |
| Roy Edgar Hogstad | Board of Directors | 0 companies |
| Bjørn Erik Brandsæter Helgeland | Chairman | 0 companies |