| Revenue | DKK -33K | +17% |
| EBITDA | DKK -33K | -17% |
| Net profit | DKK -39K | -8% |
| Total assets | DKK 294K | -13% |
| Equity | DKK -501K | -9% |
| Employees | 3 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.262 | 3.517 | 6.625 | 5.243 | 2.768 | -21 | -24 | -28 | -33 |
| Staff expenses | -1.169 | -3.172 | -4.391 | -6.456 | -3.142 | -3 | -0 | -0 | -0 |
| EBITDA | 93 | 345 | 2.235 | -1.213 | -456 | -24 | -24 | -28 | -33 |
| Depreciation & amort. | -15 | -74 | -153 | -160 | -91 | -0 | -0 | -0 | -0 |
| EBIT | 78 | 271 | 2.082 | -1.373 | -547 | -24 | -24 | -28 | -33 |
| Net financials | -19 | -86 | -92 | -70 | -29 | -13 | -17 | -8 | -6 |
| Profit before tax | 59 | 185 | 1.991 | -1.443 | -575 | -36 | -41 | -36 | -39 |
| Tax | 18 | 48 | 454 | -10 | 15 | -0 | -0 | -0 | -0 |
| Net profit | 41 | 137 | 1.536 | -1.433 | -590 | -36 | -41 | -36 | -39 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.811 | 2.898 | 6.212 | 2.635 | 1.141 | 442 | 406 | 338 | 294 |
| Equity | 541 | 678 | 2.036 | 243 | -347 | -384 | -425 | -461 | -501 |
| Long-term debt | 712 | 1.372 | 665 | 848 | 692 | 692 | 692 | 692 | 692 |
| Short-term debt | 553 | 833 | 3.511 | 1.545 | 796 | 134 | 139 | 107 | 103 |
| Total debt | 1.266 | 2.206 | 4.176 | 2.393 | 1.488 | 825 | 831 | 799 | 795 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AE Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Phantom ApS | Company | 33.3% | 33.3% | 2018 |
JAKOB KAHLEN ApS | Company | 33.3% | 33.3% | 2018 |
Objectif Lune ApS | Company | 33.3% | 33.3% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Emil Møller | Management | 0 companies |
| Marcus Eske Fuchs | Board of Directors | 0 companies |
| Jakob Kahlen | Chairman | 0 companies |
| Ronnie Job | Chairman | 0 companies |