| Revenue | DKK 541K | +0% |
| EBITDA | DKK -65K | +43% |
| Net profit | DKK -84K | +31% |
| Total assets | DKK 905K | -3% |
| Equity | DKK 445K | -16% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 | 585 | 476 | 496 | 467 | 822 | 691 | 794 | 748 | 1.056 | 815 | 542 | 541 |
| Staff expenses | -83 | -570 | -465 | -339 | -456 | -734 | -582 | -581 | -588 | -592 | -560 | -656 | -606 |
| EBITDA | -78 | 15 | 11 | 157 | 11 | 89 | 109 | 213 | 160 | 464 | 255 | -114 | -65 |
| Depreciation & amort. | 12 | -53 | -80 | -108 | -108 | -133 | -67 | -42 | -45 | -46 | -46 | -43 | -43 |
| EBIT | -90 | -38 | -69 | 49 | -96 | -44 | 42 | 170 | 115 | 418 | 210 | -157 | -108 |
| Net financials | -11 | -34 | -5 | -4 | -9 | -20 | -9 | -1 | -1 | -1 | -0 | -0 | 0 |
| Profit before tax | -51 | -47 | -11 | 45 | -106 | -64 | 33 | 169 | 115 | 416 | 209 | -157 | -108 |
| Tax | 25 | 12 | 32 | 23 | -22 | -10 | 9 | 52 | 26 | 92 | 46 | -34 | -24 |
| Net profit | -76 | -59 | -42 | 21 | -84 | -54 | 24 | 117 | 89 | 324 | 163 | -122 | -84 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 398 | 435 | 1.455 | 1.328 | 1.251 | 1.106 | 1.012 | 1.181 | 1.140 | 1.069 | 1.047 | 932 | 905 |
| Equity | 4 | -55 | -98 | 73 | -12 | -66 | -41 | 76 | 165 | 488 | 652 | 529 | 445 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 394 | 490 | 1.553 | 1.255 | 1.262 | 1.172 | 1.054 | 1.105 | 976 | 580 | 396 | 403 | 460 |
| Total debt | 394 | 490 | 1.553 | 1.255 | 1.262 | 1.172 | 1.054 | 1.105 | 976 | 580 | 396 | 403 | 460 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AA Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NICVID ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Arp-Hansen | Management | 0 companies |