| Revenue | DKK 463K | -12% |
| EBITDA | DKK -253 | -100% |
| Net profit | DKK -253 | -100% |
| Total assets | DKK 2,3M | +30% |
| Equity | DKK 486K | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 487 | 460 | 539 | 440 | 470 | 438 | 403 | 514 | 475 | 520 | 420 | 528 | 463 |
| Staff expenses | -392 | -407 | -462 | -416 | -423 | -429 | -435 | -472 | -439 | -446 | -450 | -455 | -464 |
| EBITDA | 95 | 53 | 77 | 24 | 47 | 10 | -32 | 42 | 36 | 74 | -29 | 73 | -0 |
| Depreciation & amort. | 30 | -38 | -45 | -15 | -15 | -15 | -8 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 65 | 15 | 32 | 9 | 32 | -5 | -40 | 42 | 36 | 74 | -29 | 73 | -0 |
| Net financials | -0 | 0 | 3 | 0 | 0 | 0 | 0 | -0 | -0 | -11 | -2 | -1 | 0 |
| Profit before tax | 65 | 15 | 35 | 9 | 32 | -5 | -40 | 42 | 36 | 63 | -31 | 72 | -0 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 65 | 15 | 35 | 9 | 32 | -5 | -40 | 42 | 36 | 63 | -31 | 72 | -0 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 884 | 942 | 1.343 | 966 | 1.142 | 2.130 | 2.203 | 2.447 | 2.383 | 2.468 | 2.113 | 1.740 | 2.255 |
| Equity | 258 | 273 | 308 | 317 | 349 | 344 | 305 | 346 | 382 | 445 | 414 | 486 | 486 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.585 | 1.335 | 1.405 | 1.354 | 1.031 | 1.402 |
| Short-term debt | 625 | 668 | 1.035 | 649 | 793 | 1.786 | 1.899 | 516 | 666 | 619 | 346 | 223 | 367 |
| Total debt | 625 | 668 | 1.035 | 649 | 793 | 1.786 | 1.899 | 2.101 | 2.001 | 2.024 | 1.700 | 1.254 | 1.769 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2019 | — | — |
JE Management | Management | 2010 | — | — |
LE Founder | Founder | 1998 | — | — |
KS Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Jan Møller | Management | 0 companies |
| Jan Erik Gumaelius | Management | 0 companies |
| Lars Erik Zwisler | Founder | 0 companies |
| Klaus Søren Zwisler | Chief Executive Officer | 0 companies |