| Revenue | DKK -13M | -152% |
| EBITDA | DKK -49,2M | -454% |
| Net profit | DKK -57,6M | -330% |
| Total assets | DKK 281,6M | +21% |
| Equity | DKK 116,3M | -33% |
| Employees | 57 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.818 | 25.870 | 41.762 | 44.620 | 64.482 | 57.225 | 327.900 | 323.324 | 25.001 | -12.989 |
| Staff expenses | -5.683 | -15.101 | -20.042 | -25.340 | -29.055 | -34.972 | -34.830 | -34.425 | -33.793 | -36.217 |
| EBITDA | 5.135 | 10.769 | 21.721 | 19.280 | 35.427 | 22.253 | 10.801 | -7.622 | -8.888 | -49.206 |
| Depreciation & amort. | -3.865 | -6.137 | -5.479 | -5.126 | -8.226 | -8.620 | -8.747 | -8.676 | -8.407 | -12.314 |
| EBIT | 1.270 | 4.632 | 16.241 | 14.154 | 27.201 | 13.632 | 2.054 | -16.299 | -17.294 | -61.520 |
| Net financials | 0 | -9 | -106 | 24 | -16 | -86 | -55 | 29 | 170 | -1.644 |
| Profit before tax | 1.270 | 4.623 | 16.135 | 14.177 | 27.186 | 13.547 | 2.000 | -16.269 | -17.124 | -63.164 |
| Tax | 283 | 1.028 | 3.568 | 3.131 | 5.979 | 3.000 | 383 | -4.593 | -3.724 | -5.531 |
| Net profit | 987 | 3.595 | 12.567 | 11.047 | 21.207 | 10.547 | 1.617 | -11.676 | -13.399 | -57.633 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 76.415 | 85.707 | 97.749 | 125.893 | 151.513 | 159.563 | 241.377 | 224.436 | 232.614 | 281.643 |
| Equity | 56.487 | 60.082 | 72.649 | 83.696 | 104.864 | 115.408 | 199.117 | 187.266 | 173.952 | 116.319 |
| Long-term debt | 0 | 0 | 0 | 0 | 8.612 | 7.456 | 7.530 | 3.943 | 2.676 | 8.203 |
| Short-term debt | 19.644 | 24.610 | 23.994 | 41.064 | 36.643 | 34.857 | 32.503 | 33.228 | 55.986 | 157.121 |
| Total debt | 19.644 | 24.610 | 23.994 | 41.064 | 45.256 | 42.312 | 40.033 | 37.170 | 58.663 | 165.324 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AO Founder | Founder | 2016 | — | — |
DJ Management | Management | 2021 | — | — |
AM Management | Management | 2016 | — | — |
JR Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2026 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2019 | — | — | |
| Deputy Chairman | 2025 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2025 | — | — | |
| Deputy Chairman | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| ABF Overseas Limited | Founder | 0 companies |
| Dennis Jørgensen | Management | 0 companies |
| Alan Murphy | Management | 0 companies |
| Jesper Riisgaard Nielsen | Management | 0 companies |
| Heidi Marie Burrows | Chairman | 0 companies |
| David Jonathan Douglas Yiend | Board of Directors | 0 companies |
| Rita Petersen | Board of Directors | 0 companies |
| Scott Michael Gurvis | Chairman | 0 companies |
| Andrew James Paul | Deputy Chairman | 0 companies |
| Jakob Østervang | Board of Directors | 0 companies |
| Ole Nørgaard | Board of Directors | 0 companies |
| Richard Charles Cloke | Chairman | 0 companies |
| José Jorge Nobre | Chairman | 0 companies |
| James Richard Smith | Deputy Chairman | 0 companies |