| Revenue | DKK 4,3M | -4% |
| EBITDA | DKK 938K | +98% |
| Net profit | DKK 607K | +112% |
| Total assets | DKK 5,5M | -40% |
| Equity | DKK 1,7M | +24% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.149 | 2.149 | 2.501 | 2.173 | 1.997 | 3.997 | 5.389 | 5.572 | 1.733 | 3.461 | 6.713 | 4.511 | 4.329 |
| Staff expenses | -1.466 | -1.466 | -1.542 | -1.379 | -1.844 | -2.837 | -4.288 | -4.573 | -3.596 | -2.369 | -3.710 | -4.036 | -3.392 |
| EBITDA | 683 | 683 | 959 | 794 | 153 | 1.160 | 1.101 | 999 | -1.864 | 1.092 | 3.003 | 474 | 938 |
| Depreciation & amort. | 48 | -48 | -2 | -7 | -9 | -43 | -48 | -64 | -26 | -27 | -87 | -106 | -156 |
| EBIT | 635 | 635 | 957 | 787 | 145 | 1.117 | 1.053 | 935 | -1.890 | 1.065 | 2.917 | 369 | 782 |
| Net financials | -5 | -5 | -23 | -2 | -3 | 3 | -9 | 94 | 17 | -12 | -3 | -1 | -4 |
| Profit before tax | 630 | 630 | 935 | 785 | 142 | 1.120 | 1.044 | 1.029 | -1.873 | 1.053 | 2.913 | 367 | 778 |
| Tax | 166 | 166 | 247 | 201 | 8 | 258 | 228 | 228 | -412 | 232 | 642 | 81 | 171 |
| Net profit | 464 | 464 | 688 | 583 | 135 | 862 | 816 | 801 | -1.461 | 821 | 2.272 | 286 | 607 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.003 | 1.003 | 2.246 | 2.293 | 3.255 | 4.909 | 6.007 | 6.037 | 4.765 | 5.465 | 9.631 | 9.201 | 5.498 |
| Equity | 380 | 380 | 1.068 | 1.651 | 1.929 | 2.791 | 3.608 | 4.409 | 2.948 | 3.769 | 6.041 | 1.366 | 1.687 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 623 | 623 | 1.178 | 642 | 1.326 | 2.118 | 2.385 | 1.584 | 1.817 | 1.672 | 3.436 | 7.680 | 3.729 |
| Total debt | 623 | 623 | 1.178 | 642 | 1.326 | 2.118 | 2.385 | 1.584 | 1.817 | 1.672 | 3.436 | 7.680 | 3.729 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ALL STAGE HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Bach Nielsen | Chief Executive Officer | 0 companies |