| Revenue | DKK -5,2M | -17% |
| EBITDA | DKK -7,7M | +7% |
| Net profit | DKK -8M | +10% |
| Total assets | DKK 19,6M | +16% |
| Equity | DKK 12,2M | +36% |
| Employees | 33 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | -42.029 | -59.840 | -6.292 | -5.247 |
| Staff expenses | -12.278 | -13.038 | -1.991 | -2.448 |
| EBITDA | -54.307 | -72.878 | -8.284 | -7.696 |
| Depreciation & amort. | -717 | -2.442 | -620 | -490 |
| EBIT | -55.024 | -75.320 | -8.903 | -8.186 |
| Net financials | -2.337 | -1.624 | -36 | 171 |
| Profit before tax | -57.362 | -76.944 | -8.939 | -8.014 |
| Tax | -3.352 | -1.104 | -0 | -0 |
| Net profit | -54.009 | -75.840 | -8.939 | -8.014 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 42.317 | 194.948 | 16.950 | 19.632 |
| Equity | 37.865 | 133.342 | 8.953 | 12.164 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 4.452 | 61.606 | 7.997 | 7.468 |
| Total debt | 4.452 | 61.606 | 7.997 | 7.468 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Works for All ApS | Company | 25.0% | 25.0% | 2025 |
| Individual | 25.0% | 25.0% | 2025 | |
| Individual | 20.0% | 20.0% | 2025 | |
| Individual | 10.0% | 10.0% | 2024 | |
| Individual | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Munk Jepsen | Chief Executive Officer | 0 companies |
| Martin van Dam | Board of Directors | 0 companies |
| Thomas Carsten Alexander Tochtermann | Board of Directors | 0 companies |
| Bo Lippert-Larsen | Board of Directors | 0 companies |
| Eric Jonas Oskar Kjellberg | Chairman | 0 companies |
| Erik Osmundsen | Board of Directors | 0 companies |