| Revenue | DKK 1,1M | -3% |
| EBITDA | DKK 140K | -15% |
| Net profit | DKK 97K | -7% |
| Total assets | DKK 650K | -9% |
| Equity | DKK 224K | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.496 | -1.749 | — | — | 1.312 | 1.608 | 1.284 | 1.164 | 954 | 1.763 | 1.151 | 1.010 | 1.146 | 1.109 |
| Staff expenses | -936 | -962 | -0 | -0 | -1.127 | -1.249 | -979 | -770 | -784 | -1.071 | -1.097 | -864 | -982 | -873 |
| EBITDA | 560 | -746 | 0 | 0 | 186 | 359 | 305 | 395 | 170 | 692 | 54 | 147 | 164 | 140 |
| Depreciation & amort. | -161 | -20 | -0 | -0 | -24 | -21 | -29 | -21 | -21 | -14 | -6 | -9 | -29 | -7 |
| EBIT | 399 | -767 | 0 | 0 | 162 | 337 | 275 | 374 | 149 | 678 | 49 | 137 | 135 | 133 |
| Net financials | -84 | -59 | 0 | 0 | -33 | -39 | -54 | -54 | -68 | -46 | -5 | -3 | 0 | -0 |
| Profit before tax | 314 | -734 | 0 | 0 | 129 | 298 | 222 | 319 | 81 | 633 | 44 | 134 | 135 | 133 |
| Tax | 127 | -183 | -0 | -0 | 32 | 63 | 52 | 74 | 21 | 72 | 10 | 30 | 30 | 36 |
| Net profit | 187 | -551 | 0 | 0 | 98 | 235 | 170 | 245 | 59 | 560 | 34 | 104 | 105 | 97 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.759 | 4.083 | 0 | 0 | 3.915 | 4.048 | 3.773 | 3.771 | 3.636 | 1.227 | 595 | 753 | 714 | 650 |
| Equity | 676 | 1.077 | 0 | 0 | 690 | 828 | 498 | 594 | 353 | 813 | 247 | 251 | 256 | 224 |
| Long-term debt | 2.792 | -2.792 | 0 | 0 | 2.521 | 2.385 | 2.249 | 2.106 | 2.359 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 290 | -214 | 0 | 0 | 704 | 835 | 1.026 | 1.071 | 923 | 413 | 348 | 496 | 452 | 426 |
| Total debt | 3.082 | -3.006 | 0 | 0 | 3.225 | 3.220 | 3.275 | 3.177 | 3.283 | 413 | 348 | 496 | 452 | 426 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HH | Audit | 2000 | — | — |
MC Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 | |
LEJ ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Højby Sørensen | Audit | 0 companies |
| Michael Christiani Havemann | Management | 0 companies |