| Revenue | DKK 615K | -29% |
| EBITDA | DKK -278K | -3889% |
| Net profit | DKK -285K | -543% |
| Total assets | DKK 1M | -28% |
| Equity | DKK 644K | -35% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.055 | 2.064 | 6.584 | 4.898 | 4.359 | 1.019 | 962 | 1.068 | 870 | 790 | 861 | 615 |
| Staff expenses | -1.892 | -1.982 | -1.618 | -1.387 | -915 | -881 | -838 | -876 | -874 | -877 | -868 | -893 |
| EBITDA | 164 | 90 | 661 | -51 | 252 | 138 | 124 | 192 | -4 | -87 | -7 | -278 |
| Depreciation & amort. | -39 | 3 | -315 | 8 | 30 | 26 | -29 | -29 | -26 | -25 | -24 | -6 |
| EBIT | 125 | 86 | 346 | -60 | 222 | 111 | 96 | 163 | -31 | -113 | -31 | -284 |
| Net financials | 6 | 7 | 5 | -2 | 0 | 0 | -1 | -4 | -8 | -8 | -11 | -2 |
| Profit before tax | 130 | 94 | 352 | -62 | 222 | 112 | 95 | 160 | -39 | -120 | -41 | -286 |
| Tax | 33 | 19 | 79 | -13 | 44 | 26 | 21 | 32 | -9 | -5 | 3 | -1 |
| Net profit | 98 | 75 | 273 | -49 | 178 | 85 | 75 | 128 | -30 | -115 | -44 | -285 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.054 | 2.884 | 2.298 | 2.052 | 2.106 | 2.191 | 2.555 | 2.702 | 1.990 | 1.653 | 1.409 | 1.020 |
| Equity | 1.023 | 1.001 | 1.178 | 1.080 | 1.208 | 1.243 | 1.266 | 1.341 | 1.257 | 1.087 | 986 | 644 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.031 | 1.883 | 1.051 | 927 | 860 | 916 | 1.264 | 1.341 | 722 | 566 | 420 | 374 |
| Total debt | 2.031 | 1.883 | 1.051 | 927 | 860 | 916 | 1.264 | 1.341 | 722 | 566 | 420 | 374 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VR Audit | Audit | 1994 | — | — |
EE Management | Management | 1994 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1994 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1994 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Vagn Ramsdahl | Audit | 0 companies |
| Erik Engholm Larsen | Management | 0 companies |
| Jytte Jeppesen | Board of Directors | 0 companies |
| Inge Marie Stephansen | Chairman | 0 companies |
| Susanne Engholm Christensen | Board of Directors | 0 companies |
| Emma Larsen | Board of Directors | 0 companies |