| Revenue | DKK 1,8M | -1% |
| EBITDA | DKK 17K | -27% |
| Net profit | DKK -15K | -36% |
| Total assets | DKK 560K | -32% |
| Equity | DKK 13K | -53% |
| Employees | 13 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 184 | 394 | 447 | 552 | 934 | 866 | 1.126 | 1.118 | 943 | 1.321 | 1.781 | 1.762 |
| Staff expenses | -149 | -380 | -429 | -498 | -746 | -776 | -930 | -926 | -863 | -1.248 | -1.757 | -1.744 |
| EBITDA | 36 | 14 | 19 | 54 | 188 | 90 | 196 | 192 | 80 | 67 | 23 | 17 |
| Depreciation & amort. | -4 | -4 | -10 | -10 | -17 | -56 | -60 | -54 | -7 | -0 | -3 | -0 |
| EBIT | 32 | 10 | 9 | 44 | 171 | 34 | 136 | 138 | 73 | 67 | 20 | 17 |
| Net financials | 0 | -0 | -0 | -33 | -140 | -149 | -112 | -10 | -54 | -34 | -17 | -26 |
| Profit before tax | 32 | 10 | 9 | 11 | 32 | -114 | 25 | 128 | 19 | 33 | 3 | -9 |
| Tax | 24 | 4 | 7 | 10 | 25 | 6 | 17 | 23 | 18 | 29 | 14 | 6 |
| Net profit | 8 | 5 | 1 | 1 | 7 | -121 | 8 | 105 | 1 | 4 | -11 | -15 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 254 | 233 | 391 | 387 | 368 | 608 | 433 | 753 | 684 | 606 | 824 | 560 |
| Equity | 88 | 93 | 95 | 35 | 41 | -79 | -71 | 34 | 35 | 39 | 28 | 13 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 65 | 33 | 2 | 0 | 0 | 0 | 0 |
| Short-term debt | 166 | 139 | 295 | 353 | 326 | 621 | 472 | 717 | 649 | 567 | 796 | 547 |
| Total debt | 166 | 139 | 295 | 353 | 326 | 687 | 504 | 719 | 649 | 567 | 796 | 547 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AJ Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Axelz Koncept Holding ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Axzel Julius Haremst | Management | 0 companies |