| Revenue | DKK 1,6M | +15% |
| EBITDA | DKK 561K | +63% |
| Net profit | DKK -179K | -121% |
| Total assets | DKK 16,9M | +0% |
| Equity | DKK 16,2M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.835 | 2.188 | 2.145 | 1.449 | 1.712 | 1.880 | 1.419 | 1.995 | 1.524 | 893 | 1.787 | 1.940 | 1.404 | 1.620 |
| Staff expenses | -1.042 | -1.052 | -1.053 | -1.049 | -1.044 | -1.052 | -1.052 | -1.053 | -949 | -1.121 | -1.058 | -1.059 | -1.059 | -1.059 |
| EBITDA | 1.793 | 1.136 | 1.092 | 400 | 669 | 827 | 367 | 942 | 575 | -228 | 729 | 881 | 345 | 561 |
| Depreciation & amort. | -180 | -170 | -166 | -164 | -107 | -0 | -0 | -0 | -0 | -9 | -6 | -0 | -0 | -0 |
| EBIT | 1.613 | 966 | 926 | 236 | 562 | 827 | 367 | 942 | 575 | -236 | 723 | 881 | 345 | 561 |
| Net financials | 197 | 264 | 271 | 658 | -98 | 530 | 155 | 2.233 | 371 | 1.669 | -512 | -1.128 | 524 | -541 |
| Profit before tax | 1.810 | 1.230 | 1.197 | 894 | 464 | 1.357 | 521 | 3.176 | 947 | 1.433 | 211 | -248 | 869 | 20 |
| Tax | 405 | 267 | 254 | 141 | 153 | 320 | 134 | 330 | 276 | 270 | 29 | 33 | 18 | 198 |
| Net profit | 1.405 | 963 | 943 | 753 | 311 | 1.038 | 387 | 2.846 | 670 | 1.163 | 182 | -281 | 851 | -179 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.904 | 9.544 | 10.569 | 11.085 | 11.439 | 12.524 | 12.696 | 15.557 | 15.778 | 16.687 | 16.649 | 16.200 | 16.878 | 16.880 |
| Equity | 7.867 | 8.731 | 9.573 | 10.226 | 10.437 | 11.475 | 11.662 | 14.398 | 14.957 | 16.121 | 16.189 | 15.794 | 16.527 | 16.226 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 219 | 207 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.037 | 813 | 996 | 859 | 1.002 | 1.049 | 1.034 | 1.160 | 602 | 359 | 460 | 406 | 351 | 654 |
| Total debt | 1.037 | 813 | 996 | 859 | 1.002 | 1.049 | 1.034 | 1.160 | 820 | 566 | 460 | 406 | 351 | 654 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EB Founder | Founder | 1996 | — | — |
FK Founder | Founder | 1996 | — | — |
BB Founder | Founder | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1996 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Ebbe Bouman Hindrup | Founder | 0 companies |
| Frank Knud Johansen | Founder | 0 companies |
| Bent Bang-Jensen | Founder | 0 companies |
| Morten Oxenbøll Pontoppidan | Chairman | 0 companies |
| Dorthe Rix Nielsson | Board of Directors | 0 companies |
| Peter Svendsen | Chairman | 0 companies |
| Morten Eldrup-Jørgensen | Board of Directors | 0 companies |