| Revenue | DKK 4,4M | +41% |
| EBITDA | DKK 726K | +192% |
| Net profit | DKK 670K | +179% |
| Total assets | DKK 1,9M | +49% |
| Equity | DKK 526K | +465% |
| Employees | 6 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.374 | 3.109 | 3.835 | 3.084 | 4.361 |
| Staff expenses | -1.590 | -2.133 | -3.116 | -3.870 | -3.635 |
| EBITDA | -217 | 976 | 719 | -786 | 726 |
| Depreciation & amort. | -7 | -8 | -36 | -36 | -28 |
| EBIT | -224 | 968 | 683 | -822 | 698 |
| Net financials | -1 | -5 | -9 | -25 | -31 |
| Profit before tax | -225 | 963 | 674 | -847 | 667 |
| Tax | -0 | 162 | 148 | -1 | -3 |
| Net profit | -225 | 801 | 526 | -846 | 670 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 634 | 1.658 | 2.853 | 1.247 | 1.856 |
| Equity | 275 | 1.075 | 1.201 | -144 | 526 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 360 | 582 | 1.500 | 1.391 | 1.330 |
| Total debt | 360 | 582 | 1.652 | 1.391 | 1.330 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AR Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bjorn Munch Holding ApS | Company | 25.0% | 25.0% | 2021 |
LASSE MARCUSSEN HOLDING ApS | Company | 25.0% | 25.0% | 2021 |
A. ROSTOCK HOLDING ApS | Company | 25.0% | 25.0% | 2021 |
Slowmotion Holding ApS | Company | 25.0% | 25.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Andreas Rostock | Chief Executive Officer | 0 companies |
| Lasse Marcussen | Board of Directors | 0 companies |
| Michael Rostock | Chairman | 0 companies |
| Ian Bach Nørøxe | Board of Directors | 0 companies |
| Bjørn Munch Larsen | Board of Directors | 0 companies |