| Revenue | DKK 693K | +109% |
| EBITDA | DKK -549K | +12% |
| Net profit | DKK -799K | +23% |
| Total assets | DKK 7,6M | +12% |
| Equity | DKK 2,7M | +169% |
| Employees | 6 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.324 | 3.127 | 3.340 | 3.261 | 3.823 | 2.774 | 2.160 | 624 | 332 | 693 |
| Staff expenses | -50 | -35 | -35 | -831 | -1.027 | -785 | -1.279 | -960 | -958 | -1.240 |
| EBITDA | 4.274 | 3.092 | 3.066 | 2.212 | 2.796 | 1.990 | 881 | -613 | -626 | -549 |
| Depreciation & amort. | -3.054 | -2.121 | -2.020 | -1.788 | -1.765 | -1.635 | -1.494 | -518 | -370 | -205 |
| EBIT | 1.221 | 971 | 1.046 | 424 | 1.031 | 355 | -613 | -1.131 | -996 | -753 |
| Net financials | -755 | -613 | -665 | -258 | -202 | -148 | -127 | -128 | -259 | -239 |
| Profit before tax | 466 | 357 | 381 | 167 | 829 | 208 | -740 | -1.259 | -1.255 | -992 |
| Tax | 104 | 78 | 137 | 37 | 188 | 22 | -156 | -191 | -223 | -193 |
| Net profit | 362 | 279 | 244 | 130 | 641 | 186 | -584 | -1.068 | -1.032 | -799 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.916 | 15.763 | 12.438 | 9.553 | 7.822 | 8.747 | 7.309 | 4.099 | 6.733 | 7.552 |
| Equity | 412 | 691 | 936 | 1.066 | 1.707 | 1.893 | 1.309 | 241 | 1.009 | 2.709 |
| Long-term debt | 15.453 | 10.441 | 6.950 | 3.856 | 1.599 | 1.283 | 1.195 | 0 | 0 | 677 |
| Short-term debt | 3.947 | 4.449 | 4.156 | 4.180 | 3.877 | 4.889 | 4.280 | 3.523 | 5.612 | 4.071 |
| Total debt | 19.400 | 14.890 | 11.106 | 8.037 | 5.476 | 6.172 | 5.475 | 3.523 | 5.612 | 4.747 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AL Management | Management | 2015 | — | — |
AM Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
A-M HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Anne-Mette Lautrup | Management | 0 companies |
| Anders Mikael Christensen | Management | 0 companies |