| Revenue | DKK 1,4M | +31% |
| EBITDA | DKK 1,3M | +229% |
| Net profit | DKK 923K | +3753% |
| Total assets | DKK 827K | -15% |
| Equity | DKK 533K | +236% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -215 | 337 | 626 | 734 | 1.174 | 1.195 | 1.411 | 1.450 | 1.303 | 1.082 | 1.413 |
| Staff expenses | -399 | -799 | -493 | -568 | -764 | -893 | -797 | -630 | -683 | -700 | -156 |
| EBITDA | -614 | -463 | 133 | 166 | 410 | 302 | 614 | 820 | 620 | 382 | 1.257 |
| Depreciation & amort. | -0 | -283 | -285 | -284 | -283 | -283 | -334 | -333 | -352 | -310 | -0 |
| EBIT | -614 | -746 | -152 | -118 | 127 | 19 | 280 | 487 | 268 | 72 | 1.257 |
| Net financials | -1 | -49 | -61 | -58 | -103 | -96 | -66 | -57 | 125 | -36 | 14 |
| Profit before tax | -615 | -795 | -213 | -176 | 24 | -77 | 214 | 429 | 393 | 36 | 1.272 |
| Tax | -144 | -81 | -60 | -54 | -12 | -22 | -7 | 75 | 6 | 61 | 348 |
| Net profit | -470 | -714 | -153 | -121 | 35 | -55 | 221 | 354 | 387 | -25 | 923 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.810 | 2.646 | 2.456 | 2.225 | 1.996 | 1.990 | 1.658 | 1.381 | 1.195 | 975 | 827 |
| Equity | -320 | -1.034 | -1.187 | -1.308 | -1.273 | -1.328 | -1.107 | -753 | -365 | -390 | 533 |
| Long-term debt | 2.646 | 3.081 | 2.912 | 2.706 | 2.540 | 2.568 | 2.254 | 1.542 | 1.449 | 1.285 | 0 |
| Short-term debt | 484 | 598 | 731 | 828 | 729 | 750 | 510 | 592 | 111 | 81 | 294 |
| Total debt | 3.130 | 3.680 | 3.643 | 3.533 | 3.269 | 3.317 | 2.765 | 2.134 | 1.560 | 1.365 | 294 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AD Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WAIST ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Annemarie Daniel Hansen | Management | 0 companies |