| Revenue | DKK 382K | +41% |
| EBITDA | DKK 337 | +100% |
| Net profit | DKK -11K | +78% |
| Total assets | DKK 481K | +12% |
| Equity | DKK 280K | -4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 574 | 524 | 450 | 489 | 279 | 386 | 458 | 283 | 288 | 293 | 250 | 332 | 270 | 382 |
| Staff expenses | -401 | -443 | -458 | -526 | -0 | -373 | -155 | -59 | -281 | -320 | -216 | -300 | -344 | -381 |
| EBITDA | 191 | 81 | -9 | -37 | -94 | -35 | 302 | 223 | 7 | -27 | 34 | 31 | -74 | 0 |
| Depreciation & amort. | 80 | -11 | -11 | -11 | -6 | -8 | -7 | -6 | -6 | -10 | -6 | -5 | -12 | -14 |
| EBIT | 111 | 70 | -20 | -49 | -100 | -43 | 295 | 218 | 1 | -37 | 28 | 26 | -86 | -13 |
| Net financials | -8 | -3 | -2 | -3 | -20 | -5 | -11 | -12 | 2 | 12 | -23 | 0 | 20 | -0 |
| Profit before tax | 103 | 67 | -22 | -52 | -120 | -48 | 284 | 206 | 3 | -25 | 5 | 26 | -66 | -14 |
| Tax | -0 | -0 | -0 | -0 | -36 | -8 | 63 | 46 | 1 | -5 | 2 | 7 | -14 | -2 |
| Net profit | 103 | 67 | -22 | -52 | -84 | -40 | 221 | 160 | 2 | -19 | 2 | 19 | -52 | -11 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 263 | 291 | 260 | 251 | 278 | 253 | 410 | 537 | 485 | 416 | 463 | 478 | 429 | 481 |
| Equity | 49 | 116 | 94 | 42 | 110 | 70 | 291 | 451 | 342 | 323 | 325 | 344 | 292 | 280 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 214 | 176 | 166 | 209 | 168 | 183 | 119 | 68 | 142 | 94 | 138 | 132 | 137 | 201 |
| Total debt | 214 | 176 | 166 | 209 | 168 | 183 | 119 | 87 | 142 | 94 | 138 | 132 | 137 | 201 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WE | Audit | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2016 | |
| Individual | 50.0% | 50.0% | 2016 | |
CARSTEN BUHL HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Willy Ejvang Gotfredsen | Audit | 0 companies |