| Revenue | DKK 77K | -23% |
| EBITDA | DKK 62K | +2% |
| Net profit | DKK 56K | +167% |
| Total assets | DKK 890K | -19% |
| Equity | DKK 797K | -8% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.090 | 915 | 877 | 899 | 799 | 416 | 1.040 | 426 | 291 | 246 | 149 | 99 | 77 |
| Staff expenses | -290 | -274 | -253 | -485 | -627 | -545 | -742 | -461 | -250 | -280 | -132 | -39 | -14 |
| EBITDA | 800 | 641 | 624 | 414 | 172 | -129 | 295 | -35 | 41 | -34 | 17 | 61 | 62 |
| Depreciation & amort. | -0 | -13 | -61 | -91 | -87 | -83 | -0 | -6 | -7 | -7 | -7 | -7 | -7 |
| EBIT | 800 | 628 | 563 | 323 | 85 | -212 | 295 | -40 | 34 | -41 | 9 | 53 | 55 |
| Net financials | -1 | 1 | 6 | 4 | 9 | 5 | -18 | 4 | -5 | 36 | 6 | -26 | 11 |
| Profit before tax | 799 | 629 | 569 | 327 | 94 | -207 | 276 | -36 | 29 | -5 | 15 | 27 | 66 |
| Tax | 199 | 161 | 140 | 77 | 21 | -45 | 61 | -7 | 7 | -1 | 3 | 6 | 10 |
| Net profit | 600 | 467 | 429 | 249 | 73 | -162 | 215 | -29 | 22 | -4 | 11 | 21 | 56 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.418 | 1.654 | 1.960 | 2.013 | 1.889 | 1.687 | 2.185 | 1.546 | 1.434 | 1.293 | 1.245 | 1.096 | 890 |
| Equity | 730 | 1.110 | 1.441 | 1.590 | 1.562 | 1.296 | 1.405 | 1.269 | 1.180 | 1.063 | 960 | 863 | 797 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 689 | 544 | 493 | 416 | 326 | 391 | 779 | 277 | 254 | 230 | 285 | 233 | 93 |
| Total debt | 689 | 544 | 493 | 416 | 326 | 391 | 779 | 277 | 254 | 230 | 285 | 233 | 93 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NE Management | Management | 1999 | — | — |
JB Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Nina Elisabeth Gam | Management | 0 companies |
| Jørgen Byriel | Management | 0 companies |