| Revenue | DKK 364K | -3% |
| EBITDA | DKK -3K | -107% |
| Net profit | DKK -21K | -775% |
| Total assets | DKK 373K | -21% |
| Equity | DKK 256K | -24% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 514 | 511 | 492 | 530 | 555 | 528 | 506 | 459 | 444 | 460 | 413 | 376 | 364 |
| Staff expenses | -383 | -406 | -297 | -284 | -259 | -225 | -226 | -226 | -217 | -217 | -221 | -231 | -246 |
| EBITDA | 35 | 18 | 98 | 152 | 192 | 195 | 154 | 120 | 123 | 141 | 54 | 38 | -3 |
| Depreciation & amort. | -37 | -37 | -37 | -37 | 6 | -28 | -28 | -28 | -28 | -28 | -28 | -28 | -23 |
| EBIT | -2 | -19 | 61 | 114 | 186 | 167 | 126 | 92 | 95 | 112 | 25 | 9 | -26 |
| Net financials | -8 | -7 | -6 | -4 | -20 | -1 | 0 | 0 | -3 | -6 | -6 | 1 | 1 |
| Profit before tax | -10 | -26 | 55 | 111 | 166 | 166 | 126 | 92 | 92 | 106 | 20 | 10 | -21 |
| Tax | -0 | 0 | 10 | 27 | 27 | 30 | 28 | 21 | 23 | 28 | 8 | 7 | 1 |
| Net profit | -10 | -30 | 45 | 84 | 140 | 136 | 98 | 70 | 69 | 79 | 11 | 3 | -21 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 307 | 283 | 289 | 364 | 488 | 868 | 865 | 915 | 982 | 846 | 720 | 470 | 373 |
| Equity | -69 | -39 | 85 | 168 | 258 | 342 | 387 | 403 | 418 | 440 | 394 | 338 | 256 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -237 | -243 | 204 | 195 | 230 | 526 | 478 | 512 | 565 | 406 | 327 | 132 | 117 |
| Total debt | -237 | -243 | 204 | 195 | 230 | 526 | 478 | 512 | 565 | 406 | 327 | 132 | 117 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM | Audit | 1995 | — | — |
JM Management | Management | 1988 | — | — |
LR Audit | Audit | 1988 | — | — |
OE Founder | Founder | 1988 | — | — |
CF Management | Management | 1988 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Elin Marie Møller Olsen | Audit | 0 companies |
| Jytte Mona Mathiassen | Management | 0 companies |
| L R J REVISION A/S | Audit | 0 companies |
| Ole Elverdam Borch | Founder | 0 companies |
| Carl Frands Hunnerup Mathiassen | Management | 0 companies |