| Revenue | DKK 1,8M | -14% |
| EBITDA | DKK 30K | -94% |
| Net profit | DKK 22K | -94% |
| Total assets | DKK 1,7M | +15% |
| Equity | DKK 74K | -59% |
| Employees | 6 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -67 | 71 | 253 | 558 | 1.241 | 1.203 | 1.592 | 2.108 | 1.820 |
| Staff expenses | -25 | -15 | -145 | -789 | -905 | -1.305 | -1.822 | -1.613 | -1.790 |
| EBITDA | -92 | 56 | 108 | -232 | 336 | -102 | -230 | 495 | 30 |
| Depreciation & amort. | -0 | -0 | -6 | -7 | -7 | -1 | -0 | -0 | -0 |
| EBIT | -92 | 56 | 102 | -238 | 329 | -103 | -230 | 495 | 30 |
| Net financials | -1 | -0 | -3 | 0 | -3 | -1 | -0 | 2 | 1 |
| Profit before tax | -93 | 56 | 99 | -238 | 327 | -104 | -231 | 498 | 31 |
| Tax | -19 | 12 | 23 | -52 | 72 | -19 | -50 | 115 | 9 |
| Net profit | -74 | 44 | 77 | -186 | 255 | -85 | -181 | 383 | 22 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 36 | 112 | 222 | 894 | 1.071 | 1.381 | 1.054 | 1.496 | 1.720 |
| Equity | 26 | 70 | 147 | -40 | 215 | -20 | -200 | 183 | 74 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 10 | 41 | 75 | 933 | 856 | 1.401 | 1.254 | 1.313 | 1.646 |
| Total debt | 10 | 41 | 75 | 933 | 856 | 1.401 | 1.254 | 1.313 | 1.646 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Madsen Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Madsen | Management | 0 companies |
| Birgit Dilling Jandorf | Board of Directors | 0 companies |
| Torben Høholt Jensen | Chairman | 0 companies |
| Kim Grud Hansen | Board of Directors | 0 companies |