| Revenue | DKK 18,8M | +8% |
| EBITDA | DKK 3,9M | -16% |
| Net profit | DKK -201K | -278% |
| Total assets | DKK 18,4M | -8% |
| Equity | DKK 3,2M | -6% |
| Employees | 18 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 90 | 183 | 320 | 1.082 | 1.568 | 1.936 | 3.917 | 6.838 | 6.539 | 7.925 | 15.496 | 17.750 | 17.473 | 18.792 |
| Staff expenses | -32 | -97 | -270 | -433 | -776 | -867 | -7.432 | -7.185 | -4.305 | -5.471 | -11.932 | -12.985 | -12.803 | -14.883 |
| EBITDA | -24 | -29 | 50 | 207 | 88 | 374 | -5.493 | -2.641 | 2.234 | 2.454 | 3.565 | 4.765 | 4.671 | 3.909 |
| Depreciation & amort. | -0 | -0 | -0 | -7 | -371 | -745 | -1.210 | -1.844 | -1.600 | -2.151 | -2.716 | -3.202 | -4.097 | -3.880 |
| EBIT | -24 | -29 | 50 | 201 | -283 | -371 | -6.703 | -4.485 | 634 | 303 | 849 | 1.563 | 573 | 28 |
| Net financials | 0 | -0 | 12 | -5 | -4 | 39 | -389 | -558 | -529 | -300 | -289 | -892 | -499 | -366 |
| Profit before tax | -24 | -29 | 62 | 196 | -287 | -332 | -7.092 | -5.043 | 105 | 2 | 560 | 671 | 74 | -338 |
| Tax | -0 | -0 | 16 | 19 | -60 | -68 | -1.115 | -1.595 | -150 | -284 | -198 | 42 | -39 | -136 |
| Net profit | -24 | -29 | 46 | 177 | -227 | -264 | -5.976 | -3.448 | 255 | 287 | 759 | 629 | 113 | -201 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 94 | 45 | 1.084 | 1.474 | 2.911 | 4.258 | 12.649 | 14.054 | 12.965 | 16.925 | 18.518 | 19.291 | 19.961 | 18.367 |
| Equity | 56 | 26 | 672 | 849 | 1.522 | 2.257 | -2.719 | -167 | 88 | 375 | 2.634 | 3.263 | 3.376 | 3.175 |
| Long-term debt | 0 | 0 | 0 | 0 | 153 | 12 | 11.367 | 9.896 | 5.423 | 5.789 | 3.542 | 3.818 | 3.272 | 2.640 |
| Short-term debt | 38 | 18 | 412 | 390 | 832 | 1.442 | 4.002 | 4.324 | 7.453 | 10.529 | 11.544 | 10.808 | 11.950 | 11.208 |
| Total debt | 38 | 18 | 412 | 390 | 985 | 1.454 | 15.368 | 14.221 | 12.876 | 16.318 | 15.087 | 14.626 | 15.222 | 13.848 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AE Founder | Founder | 2012 | — | — |
TS Deputy | Deputy | 2016 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
JA Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Deputy Chairman | 2023 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JP/POLITIKENS HUS A/S | Company | 25.0% | 25.0% | 2018 |
JEBEMA HOLDING ApS | Company | 20.0% | 20.0% | 2018 |
BENEDIKTSON HOLDING ApS | Company | 15.0% | 15.0% | 2022 |
EGGERT HOLDING ApS | Company | 5.0% | 5.0% | 2018 |
Bright Minds ApS | Company | 5.0% | 5.0% | 2022 |
WEIS INVEST ApS | Company | 5.0% | 5.0% | 2017 |
MORTEN T. HØJBERG ApS | Company | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Emil Bech Madsen | Founder | 0 companies |
| Tea Sylvest | Deputy | 0 companies |
| Jakob Bech Benediktson | Chief Executive Officer | 0 companies |
| Jeppe Andreas Bech Madsen | Management | 0 companies |
| Morten Thune Højberg | Board of Directors | 0 companies |
| Esben Kolind Laustrup | Board of Directors | 0 companies |
| Johnny Louis Bauer | Board of Directors | 0 companies |
| Jonathan Walsøe | Board of Directors | 0 companies |
| Helene Tamilla Vahman Bang | Chairman | 0 companies |
| Christian Weis Højfeldt | Chairman | 0 companies |
| Jakob Mørck Lohmann | Board of Directors | 0 companies |
| Maria Addis | Board of Directors | 0 companies |
| Anders Gaarde Heering | Deputy Chairman | 0 companies |
| Egil Rindorf | Board of Directors | 0 companies |
| Kirstine Villaume Øckenholt Larsen | Board of Directors | 0 companies |
| Michael Eggert | Chairman | 0 companies |
| Rasmus Schmiegelow | Chairman | 0 companies |