| Revenue | DKK 12,6M | +42% |
| EBITDA | DKK 1,8M | +1121% |
| Net profit | DKK 818K | +302% |
| Total assets | DKK 7,6M | -24% |
| Equity | DKK 1,4M | +138% |
| Employees | 9 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.729 | 3.287 | 2.841 | 3.742 | 4.792 | 4.498 | 5.335 | 6.797 | 7.895 | 8.824 | 12.565 |
| Staff expenses | -2.594 | -3.018 | -2.628 | -3.307 | -4.516 | -4.569 | -4.705 | -5.735 | -5.234 | -8.672 | -10.719 |
| EBITDA | 135 | 269 | 213 | 434 | 275 | -72 | 630 | 1.062 | 2.661 | 151 | 1.846 |
| Depreciation & amort. | 24 | 34 | 42 | -113 | -241 | -445 | -409 | -441 | -275 | -187 | -132 |
| EBIT | 111 | 235 | 171 | 321 | 34 | -517 | 221 | 621 | 2.387 | -36 | 1.713 |
| Net financials | 21 | 35 | -30 | -26 | 15 | -14 | -11 | 151 | -600 | -483 | -660 |
| Profit before tax | 132 | 270 | 141 | 295 | 49 | -531 | 210 | 771 | 1.787 | -519 | 1.053 |
| Tax | 32 | 64 | 31 | 65 | 9 | -112 | 41 | 171 | 396 | -113 | 235 |
| Net profit | 100 | 207 | 110 | 230 | 39 | -419 | 169 | 601 | 1.391 | -406 | 818 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.469 | 1.913 | 2.257 | 2.730 | 3.163 | 3.148 | 9.283 | 20.903 | 7.243 | 9.957 | 7.594 |
| Equity | 600 | 806 | 916 | 1.146 | 1.185 | 767 | 935 | 1.536 | 2.391 | 594 | 1.412 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 175 | 0 | 343 | 0 | 0 | 0 |
| Short-term debt | 861 | 1.103 | 1.305 | 1.516 | 1.797 | 2.037 | 8.211 | 18.956 | 4.820 | 9.363 | 6.138 |
| Total debt | 861 | 1.103 | 1.305 | 1.516 | 1.797 | 2.212 | 8.211 | 19.299 | 4.820 | 9.363 | 6.138 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2013 | — | — |
AA Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2026 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Aunsbjerg & Co Invest ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Buus | Management | 0 companies |
| Alex Aunsbjerg Nielsen | Management | 0 companies |
| Kim Falk Kramer | Board of Directors | 0 companies |
| Jørgen Due Jensen | Board of Directors | 0 companies |
| Steffen Damborg | Chairman | 0 companies |
| Iver Robert Tarp | Chairman | 0 companies |
| Henrik Sommer Sørensen | Board of Directors | 0 companies |