| Revenue | DKK -17K | -165% |
| EBITDA | DKK -17K | -165% |
| Net profit | DKK 734K | +554% |
| Total assets | DKK 5,3M | +13% |
| Equity | DKK 5,3M | +13% |
| Employees | 48 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 5.080 | 4.527 | 2.610 | 3.529 | 4.472 | 5.297 | 5.229 | 5.896 | 6.374 | 149 | 26 | -17 |
| Staff expenses | -3.256 | -3.568 | -3.292 | -3.037 | -3.079 | -4.022 | -4.198 | -4.090 | -3.951 | -4.741 | -78 | -0 | -0 |
| EBITDA | 1.530 | 1.512 | 1.235 | -427 | 449 | 450 | 1.100 | 1.139 | 1.945 | 1.633 | 71 | 26 | -17 |
| Depreciation & amort. | 239 | -218 | -248 | -255 | -225 | 252 | -298 | -258 | -217 | -190 | -12 | -0 | -0 |
| EBIT | 1.291 | 1.294 | 987 | -682 | 224 | 198 | 801 | 881 | 1.728 | 1.442 | 59 | 26 | -17 |
| Net financials | -48 | -50 | -66 | -67 | -87 | -147 | -170 | -178 | -206 | -248 | 10 | 119 | 891 |
| Profit before tax | 1.243 | 1.244 | 921 | -749 | 137 | 50 | 632 | 703 | 1.521 | 1.195 | 69 | 146 | 874 |
| Tax | 317 | 310 | 225 | -164 | 30 | 12 | 139 | 155 | 335 | 265 | 12 | 33 | 140 |
| Net profit | 926 | 934 | 696 | -585 | 107 | 39 | 493 | 548 | 1.186 | 929 | 57 | 112 | 734 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.719 | 8.213 | 7.416 | 6.687 | 5.982 | 6.358 | 6.411 | 6.849 | 7.749 | 8.279 | 4.948 | 4.691 | 5.308 |
| Equity | 2.291 | 2.425 | 3.023 | 2.340 | 2.346 | 2.281 | 2.668 | 2.816 | 3.892 | 4.709 | 4.651 | 4.646 | 5.258 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.353 | 5.718 | 4.331 | 4.348 | 3.637 | 4.077 | 3.743 | 4.033 | 3.857 | 3.570 | 296 | 45 | 50 |
| Total debt | 5.353 | 5.718 | 4.331 | 4.348 | 3.637 | 4.077 | 3.743 | 4.033 | 3.857 | 3.570 | 296 | 45 | 50 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ED Founder | Founder | 1999 | — | — |
BB Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Egede Dalby Christensen | Founder | 0 companies |
| Bo Beuchert Sørensen | Management | 0 companies |