| Revenue | DKK 2,8M | -10% |
| EBITDA | DKK 469K | -39% |
| Net profit | DKK 267K | -47% |
| Total assets | DKK 1,4M | -22% |
| Equity | DKK 392K | -37% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.423 | 2.094 | 2.310 | 1.968 | 2.300 | 2.619 | 2.237 | 2.624 | 2.786 | 3.276 | 3.087 | 3.288 | 3.156 | 2.847 |
| Staff expenses | -2.047 | -1.886 | -1.814 | -1.674 | -1.737 | -2.009 | -1.933 | -2.005 | -2.074 | -2.003 | -2.350 | -2.314 | -2.389 | -2.379 |
| EBITDA | 376 | 208 | 496 | 294 | 563 | 609 | 304 | 619 | 713 | 1.273 | 737 | 974 | 766 | 469 |
| Depreciation & amort. | -16 | -0 | -0 | -18 | -39 | -42 | -28 | -8 | -8 | -9 | -15 | -69 | -120 | -120 |
| EBIT | 360 | 208 | 496 | 276 | 525 | 568 | 275 | 611 | 705 | 1.263 | 722 | 904 | 647 | 349 |
| Net financials | 4 | 2 | 2 | 3 | -8 | -6 | -3 | -3 | -3 | -8 | -8 | -11 | -3 | -1 |
| Profit before tax | 365 | 210 | 498 | 278 | 516 | 562 | 273 | 608 | 702 | 1.256 | 714 | 894 | 644 | 348 |
| Tax | 93 | 55 | 123 | 66 | 118 | 127 | 63 | 143 | 159 | 280 | 161 | 202 | 145 | 81 |
| Net profit | 272 | 156 | 375 | 213 | 399 | 435 | 210 | 465 | 543 | 976 | 553 | 692 | 499 | 267 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.718 | 1.735 | 2.047 | 1.883 | 1.955 | 1.986 | 1.935 | 2.110 | 2.354 | 3.106 | 2.288 | 2.274 | 1.821 | 1.420 |
| Equity | 397 | 281 | 500 | 338 | 524 | 560 | 335 | 590 | 668 | 1.101 | 678 | 817 | 624 | 392 |
| Long-term debt | 95 | 75 | 66 | 23 | 123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.226 | 1.380 | 1.481 | 1.523 | 1.308 | 1.385 | 1.561 | 1.513 | 1.679 | 1.998 | 1.602 | 1.436 | 1.175 | 1.008 |
| Total debt | 1.320 | 1.455 | 1.547 | 1.545 | 1.431 | 1.385 | 1.561 | 1.513 | 1.679 | 1.998 | 1.602 | 1.436 | 1.175 | 1.008 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 1987 | — | — |
JH Management | Management | 1987 | — | — |
ET | Audit | 1987 | — | — |
FH Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
SS Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1987 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FHJ ENERGIRÅDGIVNING ApS | Company | 50.0% | 50.0% | 2024 |
E-ENERGY CONSULT ApS | Company | 33.3% | 33.3% | 2024 |
FBH INVEST HOLDING ApS | Company | 10.0% | 10.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| John Mylliin | Management | 0 companies |
| John Hammerbak | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Flemming Henrik Jørgensen | Chief Executive Officer | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |