| Revenue | DKK 827K | -37% |
| EBITDA | DKK 355K | -54% |
| Net profit | DKK 200K | -63% |
| Total assets | DKK 4,1M | +6% |
| Equity | DKK 3,5M | +6% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.250 | 1.550 | 1.482 | 2.028 | 1.314 | 1.379 | 1.383 | 875 | 1.031 | 544 | 1.348 | 876 | 1.317 | 827 |
| Staff expenses | -1.300 | -1.470 | -1.407 | -1.916 | -1.399 | -1.410 | -1.291 | -717 | -772 | -161 | -964 | -801 | -493 | -450 |
| EBITDA | -50 | 80 | 75 | 112 | -85 | -31 | 92 | 158 | 260 | 383 | 385 | 70 | 777 | 355 |
| Depreciation & amort. | -58 | -58 | -69 | -69 | -69 | -69 | -69 | -58 | -58 | -67 | -80 | -80 | -81 | -81 |
| EBIT | -108 | 22 | 5 | 43 | -154 | -101 | 23 | 100 | 202 | 316 | 305 | -9 | 696 | 275 |
| Net financials | 7.042 | 3.151 | 7.453 | 6.969 | -6 | -3 | -4 | -0 | -2 | -3 | -13 | -11 | -14 | -4 |
| Profit before tax | 6.934 | 3.173 | 7.459 | 7.012 | -160 | -104 | 19 | 100 | 200 | 313 | 292 | -20 | 683 | 271 |
| Tax | 834 | 530 | 1.323 | 1.480 | 154 | -23 | 5 | 15 | 44 | 5 | 99 | -4 | 138 | 70 |
| Net profit | 6.100 | 2.643 | 6.136 | 5.532 | -314 | -81 | 14 | 85 | 156 | 237 | 193 | -16 | 544 | 200 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 84.367 | 87.207 | 93.988 | 99.929 | 3.143 | 3.092 | 3.158 | 2.981 | 3.348 | 3.361 | 3.437 | 3.408 | 3.906 | 4.128 |
| Equity | 83.738 | 86.284 | 92.321 | 97.753 | 2.509 | 2.428 | 2.442 | 2.526 | 2.767 | 2.716 | 2.759 | 2.743 | 3.288 | 3.488 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 44 | 35 | 0 | 0 | 0 | 0 |
| Short-term debt | 629 | 923 | 1.667 | 2.176 | 459 | 476 | 523 | 260 | 343 | 375 | 406 | 397 | 323 | 333 |
| Total debt | 629 | 923 | 1.667 | 2.176 | 459 | 476 | 523 | 260 | 387 | 411 | 406 | 397 | 323 | 333 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BO Management | Management | 2019 | — | — |
MA Management | Management | 2016 | — | — |
EL Management | Management | 2019 | — | — |
HJ Founder | Founder | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EB holding 2019 ApS | Company | 100.0% | 100.0% | 2020 |
INART HOLDING ApS | Company | 50.0% | 50.0% | 2019 |
Nektar ApS af 2015 | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Brynjar Odinsson | Management | 0 companies |
| Morten Aagaard Christensen | Management | 0 companies |
| Eva Lilja Skagfjörð | Management | 0 companies |
| Henning Jørgensen | Founder | 0 companies |
| Anne Lise Jørgensen | Board of Directors | 0 companies |
| August Jes Jørgensen | Board of Directors | 0 companies |