| Revenue | DKK 1,5M | +58% |
| EBITDA | DKK 409K | +648% |
| Net profit | DKK 285K | +349% |
| Total assets | DKK 1,4M | +49% |
| Equity | DKK 175K | +259% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.115 | 1.286 | 959 | 968 | 1.526 |
| Staff expenses | -918 | -844 | -958 | -926 | -960 |
| EBITDA | 56 | 276 | -99 | -75 | 409 |
| Depreciation & amort. | -60 | -60 | -60 | -45 | -6 |
| EBIT | -4 | 217 | -158 | -119 | 403 |
| Net financials | -7 | -2 | -5 | -27 | -31 |
| Profit before tax | -10 | 214 | -163 | -146 | 372 |
| Tax | -2 | 49 | -35 | -31 | 87 |
| Net profit | -8 | 166 | -128 | -115 | 285 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.631 | 1.472 | 976 | 912 | 1.364 |
| Equity | 217 | 383 | 5 | -110 | 175 |
| Long-term debt | 1 | 54 | 0 | 0 | 56 |
| Short-term debt | 1.409 | 1.035 | 971 | 1.022 | 1.133 |
| Total debt | 1.410 | 1.089 | 971 | 1.022 | 1.188 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
OF Management | Management | 2000 |
| Former (2) | ||
SH Audit | Audit | 2002 – 2010 |
AA Audit | Audit | 2000 – 2002 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Susanne Hjarsø | Audit | 0 companies |
| Ole Falkjær | Management | 0 companies |
| Aage Abild | Audit | 0 companies |