| Revenue | DKK 738K | +4% |
| EBITDA | DKK 266K | +945% |
| Net profit | DKK -195K | -69% |
| Total assets | DKK 5,5M | -10% |
| Equity | DKK 4,3M | -7% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.035 | 865 | 1.285 | 1.213 | 1.020 | 920 | 976 | 696 | 1.103 | 1.217 | 1.075 | 708 | 738 |
| Staff expenses | -735 | -661 | -1.021 | -1.079 | -678 | -504 | -503 | -508 | -610 | -1.331 | -679 | -682 | -472 |
| EBITDA | 300 | 204 | 263 | 134 | 342 | 417 | 473 | 188 | 493 | -114 | 396 | 25 | 266 |
| Depreciation & amort. | 54 | 118 | 113 | 114 | 118 | -118 | -162 | -159 | -101 | -99 | -99 | -114 | -117 |
| EBIT | 246 | 86 | 150 | 19 | 224 | 298 | 311 | 28 | 392 | -213 | 297 | -89 | 149 |
| Net financials | 251 | 15 | 739 | 153 | -498 | -63 | 917 | -42 | -254 | 922 | -257 | -7 | -372 |
| Profit before tax | 497 | 101 | 889 | 172 | -274 | 235 | 1.228 | -13 | 138 | 709 | 40 | -96 | -223 |
| Tax | 107 | 20 | 164 | 43 | 11 | 104 | 64 | 48 | 108 | -4 | 68 | 19 | -28 |
| Net profit | 390 | 81 | 725 | 129 | -285 | 131 | 1.163 | -62 | 30 | 712 | -28 | -115 | -195 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.694 | 5.666 | 4.541 | 4.444 | 3.994 | 4.080 | 5.161 | 4.895 | 4.902 | 6.687 | 6.291 | 6.140 | 5.539 |
| Equity | 3.220 | 3.203 | 3.827 | 3.855 | 3.570 | 3.598 | 4.655 | 4.486 | 4.405 | 5.004 | 4.862 | 4.629 | 4.312 |
| Long-term debt | 0 | 92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 474 | 2.371 | 710 | 585 | 423 | 482 | 506 | 409 | 497 | 1.682 | 1.429 | 1.511 | 1.227 |
| Total debt | 474 | 2.463 | 710 | 585 | 423 | 482 | 506 | 409 | 497 | 1.682 | 1.429 | 1.511 | 1.227 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HE Founder | Founder | 1986 | — | — |
RF Audit | Audit | 1986 | — | — |
BL Unofficial title | Unofficial title | 2000 | — | — |
| Audit | 1986 | — | — | |
FJ Founder | Founder | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Hanne Ellegaard Manniche | Founder | 0 companies |
| REVISION FYN | Audit | 0 companies |
| Bjørn Lindegård Wahlsten | Unofficial title | 0 companies |
| SR, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Frits Johannes Thomsen | Founder | 0 companies |
| Christel Møllegaard | Board of Directors | 0 companies |
| Anders Ellegaard | Board of Directors | 0 companies |
| Julie Ellegaard | Board of Directors | 0 companies |