| Revenue | DKK 731K | +11% |
| EBITDA | DKK -124K | -122% |
| Net profit | DKK -97K | -123% |
| Total assets | DKK 494K | +7% |
| Equity | DKK -71K | -372% |
| Employees | 4 | — |
| Item | 2014 | 2015 | 2016 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 218 | 643 | 611 | 909 | 671 | 803 | 798 | 765 | 630 | 660 | 731 |
| Staff expenses | -174 | -506 | -509 | -833 | -608 | -567 | -629 | -737 | -605 | -716 | -855 |
| EBITDA | 44 | 136 | 102 | 76 | 63 | 236 | 169 | 29 | 25 | -56 | -124 |
| Depreciation & amort. | -46 | -111 | -110 | -169 | -115 | -102 | -85 | -9 | -0 | -0 | -0 |
| EBIT | -2 | 26 | -9 | -93 | -52 | 134 | 84 | 20 | 25 | -56 | -124 |
| Net financials | -2 | -4 | -8 | -78 | -4 | 1 | -1 | -2 | -0 | -0 | -0 |
| Profit before tax | -3 | 22 | -17 | -171 | -56 | 135 | 83 | 18 | 25 | -56 | -124 |
| Tax | 1 | 5 | 0 | -33 | -10 | 29 | 18 | 20 | 11 | -12 | -27 |
| Net profit | -4 | 17 | -17 | -137 | -46 | 106 | 64 | -2 | 14 | -44 | -97 |
| Item | 2014 | 2015 | 2016 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 894 | 769 | 601 | 520 | 405 | 458 | 501 | 462 | 487 | 459 | 494 |
| Equity | 76 | 93 | 76 | -61 | -113 | -7 | 58 | 56 | 70 | 26 | -71 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 818 | 676 | 525 | 582 | 518 | 465 | 444 | 406 | 417 | 433 | 564 |
| Total debt | 818 | 676 | 525 | 582 | 518 | 465 | 444 | 406 | 417 | 433 | 564 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AA Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NICVID ApS | Company | 100.0% | 100.0% | 2017 |
FCK NYGAARD HOLDING ApS | Company | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Arp-Hansen | Management | 0 companies |