| Revenue | DKK 605K | -31% |
| EBITDA | DKK -156K | -224% |
| Net profit | DKK -142K | -278% |
| Total assets | DKK 633K | -13% |
| Equity | DKK 225K | -39% |
| Employees | 3 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.080 | 1.035 | 877 | 882 | 605 |
| Staff expenses | -867 | -1.021 | -775 | -756 | -761 |
| EBITDA | 213 | 50 | 102 | 126 | -156 |
| Depreciation & amort. | -62 | 18 | -42 | -23 | -23 |
| EBIT | 151 | 32 | 60 | 103 | -179 |
| Net financials | -41 | -12 | -14 | -1 | -3 |
| Profit before tax | 109 | 20 | 46 | 102 | -182 |
| Tax | 24 | 6 | 13 | 23 | -40 |
| Net profit | 85 | 14 | 34 | 80 | -142 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.089 | 767 | 739 | 728 | 633 |
| Equity | 240 | 254 | 287 | 367 | 225 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 849 | 514 | 451 | 361 | 407 |
| Total debt | 849 | 514 | 451 | 361 | 407 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
TE Founder | Founder | 1996 |
MF Founder | Founder | 1996 |
| Former (1) | ||
KL Audit | Audit | 2009 – 2014 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2014 | |
| Chairman | 2006 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Lægaard | Audit | 0 companies |
| Torben Engelbreth | Founder | 0 companies |
| Marianne Fabricius | Founder | 0 companies |
| Thomas Trads Hansen | Board of Directors | 0 companies |
| Vivi Riel Nielsen | Chairman | 0 companies |