| Revenue | DKK 2,8M | -36% |
| EBITDA | DKK 416K | +69% |
| Net profit | DKK 235K | +396% |
| Total assets | DKK 1,6M | -23% |
| Equity | DKK 439K | +40% |
| Employees | 2 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 491 | 2.563 | 1.403 | 2.502 | 4.462 | 4.069 | 4.274 | 2.754 |
| Staff expenses | -1.136 | -1.709 | -2.159 | -2.730 | -3.704 | -3.798 | -4.029 | -2.338 |
| EBITDA | -645 | 768 | -757 | -227 | 758 | 271 | 246 | 416 |
| Depreciation & amort. | -54 | -69 | -142 | -157 | -122 | -53 | -118 | -106 |
| EBIT | -699 | 699 | -899 | -385 | 637 | 218 | 128 | 311 |
| Net financials | -14 | -27 | 662 | -38 | -13 | -33 | -64 | -9 |
| Profit before tax | -714 | 672 | -237 | -423 | 623 | 185 | 64 | 301 |
| Tax | -150 | 167 | -0 | -0 | -147 | 50 | 17 | 66 |
| Net profit | -564 | 505 | -237 | -423 | 770 | 135 | 47 | 235 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 253 | 1.316 | 704 | 881 | 2.078 | 1.761 | 2.102 | 1.617 |
| Equity | -484 | 22 | -215 | -638 | 131 | 267 | 314 | 439 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 737 | 1.294 | 919 | 1.519 | 1.947 | 1.494 | 1.788 | 1.178 |
| Total debt | 737 | 1.294 | 919 | 1.519 | 1.947 | 1.494 | 1.788 | 1.178 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AE Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
KU Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PLAYGROUND PRODUCTION ApS | Company | 15.0% | 0.0% | 2021 |
NIKOLAJ JUNGERSEN ApS | Company | 15.0% | 15.0% | 2013 |
Napfugl ApS | Company | 66.7% | 66.7% | 2016 |
RAP ApS | Company | 0.0% | 66.7% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Ege Bjørndahl | Chief Executive Officer | 0 companies |
| Kristian Ussing Andersen | Management | 0 companies |
| Ib Ussing Andersen | Chairman | 0 companies |
| Sven Halberg | Board of Directors | 0 companies |
| Lars Bo Blarke | Board of Directors | 0 companies |