| Revenue | DKK 4,9M | +4% |
| EBITDA | DKK 398K | +5% |
| Net profit | DKK 224K | +16% |
| Total assets | DKK 1,4M | +7% |
| Equity | DKK 487K | +85% |
| Employees | 12 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 534 | 590 | 179 | 4.635 | 5.354 | 3.814 | 4.677 | 4.646 | 4.853 |
| Staff expenses | -511 | -3.372 | -3.602 | -4.348 | -4.867 | -4.382 | -4.262 | -4.266 | -4.456 |
| EBITDA | 24 | 387 | 18 | 287 | 487 | -568 | 414 | 380 | 398 |
| Depreciation & amort. | -78 | -275 | -89 | -91 | -219 | -85 | -84 | -107 | -96 |
| EBIT | -54 | 112 | -72 | 196 | 268 | -653 | 331 | 273 | 302 |
| Net financials | -29 | -14 | -2 | -2 | -6 | -16 | -26 | -25 | -13 |
| Profit before tax | -83 | 98 | -74 | 194 | 262 | -668 | 304 | 249 | 289 |
| Tax | -13 | 22 | -16 | 43 | 58 | -146 | 67 | 55 | 65 |
| Net profit | -69 | 77 | -58 | 151 | 204 | -522 | 237 | 193 | 224 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 870 | 1.069 | 1.409 | 1.173 | 1.571 | 1.548 | 1.352 | 1.313 | 1.411 |
| Equity | -19 | 57 | -0 | 151 | 355 | -167 | 70 | 263 | 487 |
| Long-term debt | 0 | 0 | 0 | 0 | 415 | 415 | 338 | 294 | 294 |
| Short-term debt | 889 | 1.007 | 1.409 | 1.007 | 792 | 1.300 | 944 | 756 | 625 |
| Total debt | 889 | 1.007 | 1.409 | 1.007 | 1.208 | 1.716 | 1.282 | 1.050 | 919 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AD Management | Management | 2021 | — | — |
HU Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Deputy Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Anja Duedahl | Management | 0 companies |
| Henrik Ulrich Nielsen | Management | 0 companies |
| Marianne Hindhede | Board of Directors | 0 companies |
| Janni Tang Horsted | Board of Directors | 0 companies |
| Kasper Ankersø | Board of Directors | 0 companies |
| Kristian Ahle | Deputy Chairman | 0 companies |