| Revenue | DKK 408K | -57% |
| EBITDA | DKK -258K | -214% |
| Net profit | DKK -203K | -214% |
| Total assets | DKK 1,5M | -12% |
| Equity | DKK 1,4M | -12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 357 | 363 | 419 | 321 | 370 | 448 | 432 | 886 | 614 | 847 | 694 | 845 | 943 | 408 |
| Staff expenses | -205 | -290 | -197 | -253 | -223 | -265 | -232 | -376 | -315 | -425 | -462 | -443 | -718 | -666 |
| EBITDA | 153 | 73 | 222 | 67 | 147 | 183 | 200 | 510 | 300 | 422 | 232 | 403 | 226 | -258 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5 | -35 | -35 | -12 | -0 | -0 | -0 |
| EBIT | 153 | 73 | 222 | 67 | 147 | 183 | 200 | 505 | 265 | 388 | 221 | 403 | 226 | -258 |
| Net financials | 4 | -4 | 2 | -7 | 1 | -5 | -4 | -6 | -2 | -4 | -13 | -6 | 2 | -3 |
| Profit before tax | 156 | 68 | 223 | 60 | 148 | 179 | 196 | 499 | 262 | 384 | 208 | 397 | 227 | -260 |
| Tax | 42 | 19 | 56 | 15 | 33 | 41 | 44 | 97 | 72 | 85 | 48 | 88 | 50 | -57 |
| Net profit | 114 | 49 | 167 | 45 | 115 | 138 | 152 | 402 | 191 | 299 | 160 | 309 | 177 | -203 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 893 | 836 | 932 | 907 | 917 | 1.070 | 1.041 | 1.364 | 1.448 | 1.669 | 1.451 | 1.648 | 1.717 | 1.516 |
| Equity | 562 | 611 | 730 | 726 | 740 | 774 | 821 | 1.115 | 1.195 | 1.380 | 1.276 | 1.467 | 1.645 | 1.442 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 331 | 226 | 203 | 181 | 177 | 295 | 220 | 237 | 241 | 277 | 175 | 180 | 72 | 74 |
| Total debt | 331 | 226 | 203 | 181 | 177 | 295 | 220 | 237 | 241 | 277 | 175 | 180 | 72 | 74 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NE Founder | Founder | 1986 | — | — |
OB Audit | Audit | 2001 | — | — |
BM Management | Management | 2008 | — | — |
PR Management | Management | 1986 | — | — |
IM Management | Management | 1986 | — | — |
| Audit | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Erik Westen-Jensen | Founder | 0 companies |
| Ole Bjørn Andersen | Audit | 0 companies |
| Bettina Maria Kapteina | Management | 0 companies |
| Peter Ravn Jensen | Management | 0 companies |
| Ib Møller | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Sven-Olof Holmstrøm | Board of Directors | 0 companies |
| Svante Lundstrøm | Board of Directors | 0 companies |
| Michael Jack Yammin | Board of Directors | 0 companies |