| Revenue | DKK 4,8M | +30% |
| EBITDA | DKK 1,4M | +55% |
| Net profit | DKK 1,1M | +75% |
| Total assets | DKK 3,4M | +54% |
| Equity | DKK 1,6M | +42% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.626 | 2.476 | 3.827 | 3.665 | 4.753 |
| Staff expenses | -4.067 | -3.414 | -3.393 | -2.741 | -3.322 |
| EBITDA | -448 | -938 | 434 | 924 | 1.431 |
| Depreciation & amort. | -164 | -158 | -131 | -107 | -9 |
| EBIT | -612 | -1.096 | 303 | 817 | 1.422 |
| Net financials | -24 | -17 | -5 | -1 | 6 |
| Profit before tax | -637 | -1.113 | 298 | 816 | 1.428 |
| Tax | -134 | -233 | 70 | 183 | 318 |
| Net profit | -502 | -880 | 228 | 633 | 1.109 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.850 | 1.171 | 2.006 | 2.241 | 3.447 |
| Equity | 520 | 641 | 869 | 1.151 | 1.640 |
| Long-term debt | 0 | 0 | 0 | 0 | 318 |
| Short-term debt | 1.281 | 530 | 1.135 | 1.090 | 1.488 |
| Total debt | 1.281 | 530 | 1.135 | 1.090 | 1.807 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
DE Management | Management | 2023 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 2001 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 | |
| Individual | 100% | 100% | 2001 | |
| Company | 100% | 100% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Dan Eilsborg | Management | 0 companies |
| Gitte Lene Eilsborg | Board of Directors | 0 companies |