| Revenue | DKK 1,4M | +10% |
| EBITDA | DKK 607K | +15% |
| Net profit | DKK 376K | -70% |
| Total assets | DKK 10,9M | +3% |
| Equity | DKK 10,6M | +4% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 944 | 1.049 | 1.079 | 843 | 1.338 | 1.064 | 1.017 | 1.018 | 761 | 673 | 1.191 | 1.265 | 1.389 |
| Staff expenses | -744 | -672 | -631 | -580 | -685 | -621 | -702 | -671 | -616 | -617 | -759 | -733 | -753 |
| EBITDA | 200 | 377 | 426 | 264 | 653 | 443 | 315 | 347 | 145 | 57 | 432 | 528 | 607 |
| Depreciation & amort. | 43 | 13 | 19 | 18 | -15 | -15 | -14 | -3 | -0 | -0 | -5 | -11 | -11 |
| EBIT | 157 | 364 | 407 | 245 | 638 | 428 | 301 | 344 | 145 | 57 | 427 | 517 | 596 |
| Net financials | -304 | 601 | 722 | 1.422 | -284 | 415 | -770 | 1.501 | 2.297 | 1.435 | -1.114 | 1.111 | -112 |
| Profit before tax | — | 965 | 1.129 | 1.667 | 353 | 843 | -469 | 1.844 | 2.442 | 1.492 | -687 | 1.628 | 484 |
| Tax | 86 | 242 | 283 | 401 | 76 | 186 | -103 | 412 | 539 | 329 | -148 | 359 | 109 |
| Net profit | -233 | 723 | 846 | 1.266 | 277 | 657 | -366 | 1.433 | 1.903 | 1.163 | -540 | 1.269 | 376 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.220 | 2.597 | 3.486 | 4.818 | 4.907 | 5.567 | 5.198 | 6.614 | 8.581 | 9.652 | 9.171 | 10.512 | 10.871 |
| Equity | — | 2.316 | 3.162 | 4.428 | 4.706 | 5.363 | 4.997 | 6.429 | 8.332 | 9.495 | 8.955 | 10.224 | 10.600 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 672 | 280 | 323 | 389 | 201 | 205 | 202 | 185 | 248 | 157 | 216 | 285 | 270 |
| Total debt | 672 | 280 | 323 | 389 | 201 | 205 | 202 | 185 | 248 | 157 | 216 | 285 | 270 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EL Management | Management | 2022 | — | — |
VE Management | Management | 1995 | — | — |
MK Management | Management | 1999 | — | — |
JA Founder | Founder | 1995 | — | — |
OD | Audit | 1995 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2005 | |
| Individual | 50.0% | 50.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Lykke | Management | 0 companies |
| Vibeke Elisabeth Hauvre-Nielsen | Management | 0 companies |
| Maj-Britt Kjær Sand | Management | 0 companies |
| Jesper Adolphsen | Founder | 0 companies |
| Ove Dahlstrøm Schjerning | Audit | 0 companies |