| Revenue | DKK 1,5M | -3% |
| EBITDA | DKK 672K | +6% |
| Net profit | DKK 525K | -17% |
| Total assets | DKK 2,2M | +30% |
| Equity | DKK 1,7M | +65% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.088 | 809 | 1.251 | 1.294 | 861 | 1.321 | 1.231 | 830 | 991 | 867 | 315 | 1.504 | 1.452 |
| Staff expenses | -1.327 | -1.083 | -909 | -1.262 | -648 | -720 | -862 | -638 | -659 | -710 | -602 | -818 | -770 |
| EBITDA | -239 | -274 | 342 | 32 | 151 | 510 | 305 | 183 | 12 | 98 | -298 | 637 | 672 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -239 | -274 | 342 | 32 | 151 | 510 | 305 | 183 | 12 | 98 | -298 | 637 | 672 |
| Net financials | -2 | -1 | -1 | 0 | -0 | 0 | -1 | -1 | -8 | -1 | -2 | -1 | 2 |
| Profit before tax | -241 | -275 | 341 | 32 | 151 | 510 | 304 | 184 | 4 | 96 | -299 | 636 | 674 |
| Tax | -58 | -69 | 85 | 8 | 33 | 112 | 65 | 41 | 2 | 22 | -0 | -0 | 149 |
| Net profit | -183 | -206 | 257 | 24 | 118 | 397 | 239 | 143 | 3 | 74 | -299 | 636 | 525 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 654 | 362 | 738 | 800 | 540 | 955 | 622 | 545 | 2.197 | 1.405 | 952 | 1.724 | 2.238 |
| Equity | 481 | 275 | 531 | 306 | 424 | 933 | 1.060 | 1.204 | 1.209 | 803 | 481 | 1.043 | 1.717 |
| Long-term debt | 0 | 0 | 0 | 0 | -125 | -125 | 51 | 92 | 92 | 0 | 0 | 0 | 0 |
| Short-term debt | 173 | 87 | 207 | 495 | 241 | 146 | -489 | -751 | 896 | 601 | 471 | 682 | 522 |
| Total debt | 173 | 87 | 207 | 495 | 116 | 22 | -438 | -659 | 988 | 601 | 471 | 682 | 522 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CD Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
CE Founder | Founder | 2000 | — | — |
JS Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EQUALIZE ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Cezary Dollas | Chief Executive Officer | 0 companies |
| Christian Ejnar Siegumfeldt | Founder | 0 companies |
| Jacob Siegumfeldt | Chief Executive Officer | 0 companies |
| Christian Lund Hansen | Board of Directors | 0 companies |