| Revenue | DKK 1,2M | -45% |
| EBITDA | DKK -1M | -13% |
| Net profit | DKK -1,2M | -115% |
| Total assets | DKK 4,7M | -41% |
| Equity | DKK 538K | -68% |
| Employees | 3 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.014 | 2.223 | 2.362 | 2.471 | 2.621 | 2.947 | 1.484 | 3.027 | 3.421 | 2.157 | 1.182 |
| Staff expenses | -1.361 | -1.550 | -1.406 | -1.949 | -2.175 | -2.427 | -1.513 | -2.744 | -2.303 | -3.049 | -2.188 |
| EBITDA | 653 | 673 | 956 | 522 | 446 | 456 | -29 | 283 | 1.118 | -892 | -1.006 |
| Depreciation & amort. | -220 | -240 | -240 | -259 | -278 | -93 | -82 | -123 | -114 | -90 | -25 |
| EBIT | 433 | 433 | 716 | 263 | 168 | 362 | -111 | 160 | 1.004 | -982 | -1.031 |
| Net financials | -169 | -125 | 80 | 240 | 134 | -201 | 34 | 133 | 357 | 263 | -337 |
| Profit before tax | 263 | 308 | 795 | 503 | 302 | 161 | -76 | 293 | 1.361 | -719 | -1.368 |
| Tax | 75 | 80 | 161 | 81 | 39 | 28 | -22 | 61 | 276 | -178 | -202 |
| Net profit | 188 | 228 | 634 | 422 | 263 | 133 | -54 | 232 | 1.085 | -541 | -1.166 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.731 | 4.021 | 4.553 | 5.605 | 7.529 | 7.929 | 7.727 | 7.103 | 10.148 | 7.957 | 4.696 |
| Equity | 688 | 916 | 1.550 | 1.872 | 1.935 | 1.793 | 1.629 | 1.861 | 2.746 | 1.704 | 538 |
| Long-term debt | 600 | 300 | 0 | 0 | 284 | 289 | 251 | 200 | 358 | 26 | 0 |
| Short-term debt | 2.443 | 2.805 | 3.003 | 3.733 | 5.310 | 5.847 | 5.847 | 5.032 | 7.044 | 6.227 | 4.158 |
| Total debt | 3.043 | 3.105 | 3.003 | 3.733 | 5.595 | 6.136 | 6.098 | 5.232 | 7.403 | 6.253 | 4.158 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EUROFOX ApS | Company | 50.0% | 50.0% | 2013 |
A. MELSEN HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Melsen | Chief Executive Officer | 0 companies |