| Revenue | DKK 804K | -26% |
| EBITDA | DKK -727K | -90% |
| Net profit | DKK -657K | -66% |
| Total assets | DKK 8,9M | -1% |
| Equity | DKK 1,5M | -30% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 898 | 1.245 | 1.153 | 1.091 | 1.275 | 1.163 | 1.232 | 1.015 | 910 | 1.058 | 1.319 | 952 | 1.084 | 804 |
| Staff expenses | -984 | -1.134 | -1.048 | -1.045 | -1.058 | -1.118 | -1.309 | -1.192 | -938 | -1.053 | -1.068 | -1.379 | -1.467 | -1.531 |
| EBITDA | -86 | 111 | 105 | 46 | 216 | 45 | -77 | -176 | -208 | 4 | 251 | -428 | -383 | -727 |
| Depreciation & amort. | -4 | -13 | -13 | -13 | -13 | -13 | 13 | -28 | -27 | -24 | -30 | -30 | -43 | -48 |
| EBIT | -90 | 98 | 92 | 33 | 203 | 32 | -90 | -204 | -235 | -20 | 221 | -457 | -427 | -775 |
| Net financials | -217 | -225 | -224 | -219 | -193 | -198 | -189 | -132 | -85 | -117 | -138 | -142 | -73 | -65 |
| Profit before tax | -307 | -127 | -132 | -186 | 10 | -166 | -279 | -336 | -320 | -136 | 83 | -599 | -500 | -840 |
| Tax | -0 | -0 | -356 | -0 | -0 | -0 | -0 | -0 | -101 | 86 | 50 | -101 | -104 | -184 |
| Net profit | -307 | -127 | 224 | -186 | 10 | -166 | -279 | -336 | -219 | -222 | 33 | -498 | -396 | -657 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.597 | 3.622 | 5.207 | 5.235 | 5.174 | 5.188 | 5.209 | 5.171 | 5.512 | 5.886 | 6.298 | 8.913 | 8.933 | 8.876 |
| Equity | -635 | -762 | 723 | 537 | 547 | 382 | 103 | -294 | 125 | 416 | 583 | 2.214 | 2.203 | 1.546 |
| Long-term debt | 1.710 | 1.618 | 1.504 | 1.388 | 1.271 | 1.149 | 1.021 | 887 | 970 | 922 | 870 | 823 | 773 | 722 |
| Short-term debt | 2.521 | 2.767 | 2.980 | 3.310 | 3.355 | 3.657 | 4.085 | 4.578 | 4.418 | 4.436 | 4.682 | 5.214 | 5.143 | 5.857 |
| Total debt | 4.232 | 4.384 | 4.484 | 4.698 | 4.626 | 4.806 | 5.106 | 5.465 | 5.387 | 5.358 | 5.552 | 6.037 | 5.916 | 6.579 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KG Audit | Audit | 1985 | — | — |
AM Management | Management | 1985 | — | — |
CE | Audit | 1985 | — | — |
AM Management | Management | 1985 | — | — |
GL Management | Management | 1985 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ACHILLE MELIS HOLDING ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Kaja Grete Jensen | Audit | 0 companies |
| Angel Maria Buitrago Lozano | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Achille Melis | Management | 0 companies |
| Gian Luigi Melis | Management | 0 companies |