| Revenue | DKK 1,7M | +32% |
| EBITDA | DKK 484K | +670% |
| Net profit | DKK 338K | +397% |
| Total assets | DKK 2,2M | +14% |
| Equity | DKK 1,9M | +13% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 606 | 202 | 503 | 657 | 1.056 | 1.031 | 1.090 | 899 | 1.355 | 1.472 | 1.286 | 1.294 | 1.708 |
| Staff expenses | -447 | -193 | -333 | -631 | -773 | -666 | -759 | -658 | -738 | -712 | -1.124 | -1.231 | -1.223 |
| EBITDA | 63 | -37 | 116 | -2 | 234 | 287 | 265 | 157 | 617 | 760 | 162 | 63 | 484 |
| Depreciation & amort. | -0 | -0 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 63 | -37 | 114 | -2 | 234 | 287 | 265 | 157 | 617 | 760 | 162 | 63 | 484 |
| Net financials | 19 | 17 | 19 | -17 | -2 | 18 | -109 | 46 | 232 | 129 | 58 | 24 | -50 |
| Profit before tax | 82 | -20 | 133 | -19 | 232 | 305 | 156 | 203 | 849 | 889 | 221 | 87 | 434 |
| Tax | 20 | -0 | 28 | -0 | 47 | 67 | 34 | 45 | 187 | 196 | 49 | 19 | 95 |
| Net profit | 62 | -20 | 105 | -19 | 185 | 238 | 121 | 159 | 663 | 694 | 172 | 68 | 338 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 387 | 229 | 390 | 355 | 532 | 696 | 635 | 738 | 1.723 | 2.058 | 1.925 | 1.924 | 2.199 |
| Equity | 266 | 150 | 255 | 187 | 322 | 459 | 477 | 530 | 1.085 | 1.668 | 1.727 | 1.678 | 1.898 |
| Long-term debt | 8 | 0 | 28 | 0 | 47 | 67 | 24 | 45 | 187 | 196 | 49 | 19 | 37 |
| Short-term debt | 113 | 78 | 107 | 167 | 162 | 171 | 135 | 163 | 451 | 194 | 149 | 227 | 264 |
| Total debt | 121 | 78 | 135 | 167 | 209 | 238 | 158 | 208 | 638 | 390 | 197 | 246 | 300 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2001 | — | — | |
EJ Founder | Founder | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| TEAM-AUDIT, REVISIONSANPARTSSELSKAB | Audit | 0 companies |
| Erik Jensen | Founder | 0 companies |