| Revenue | DKK 4,7M | -16% |
| EBITDA | DKK -1M | -600% |
| Net profit | DKK -1,3M | -142% |
| Total assets | DKK 9,5M | -21% |
| Equity | DKK -459K | -155% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.832 | 7.497 | 6.933 | 7.295 | 6.972 | 7.244 | 6.963 | 6.808 | 7.402 | 6.301 | 5.980 | 5.568 | 4.657 |
| Staff expenses | -6.311 | -6.408 | -6.369 | -6.382 | -6.235 | -6.398 | -6.394 | -6.383 | -6.631 | -5.752 | -5.853 | -5.713 | -5.674 |
| EBITDA | 1.521 | 1.089 | 565 | 913 | 737 | 847 | 569 | 425 | 771 | 549 | 127 | -145 | -1.016 |
| Depreciation & amort. | 386 | -291 | -19 | -20 | -14 | -3 | 0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.135 | 798 | 545 | 893 | 724 | 843 | 569 | 425 | 771 | 549 | 127 | -145 | -1.016 |
| Net financials | 294 | 492 | 269 | 23 | -136 | -92 | -208 | -525 | -815 | -484 | -554 | -439 | -589 |
| Profit before tax | 1.430 | 1.290 | 815 | 916 | 588 | 751 | 362 | -100 | -44 | 66 | -427 | -584 | -1.605 |
| Tax | 374 | 337 | 187 | 234 | 119 | 200 | 82 | -13 | 83 | 24 | -48 | -46 | -303 |
| Net profit | 1.056 | 953 | 628 | 683 | 468 | 551 | 280 | -87 | -127 | 42 | -379 | -538 | -1.302 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.185 | 10.524 | 11.109 | 10.799 | 10.256 | 11.093 | 14.664 | 16.034 | 15.634 | 16.199 | 14.914 | 12.119 | 9.522 |
| Equity | 1.980 | 2.483 | 2.660 | 2.893 | 2.641 | 2.732 | 2.291 | 1.845 | 1.717 | 1.759 | 1.380 | 843 | -459 |
| Long-term debt | 0 | 0 | 0 | 676 | 177 | 0 | 0 | 154 | 421 | 3.108 | 382 | 394 | 421 |
| Short-term debt | 8.024 | 7.892 | 8.174 | 7.062 | 7.177 | 7.996 | 11.921 | 13.601 | 13.018 | 10.830 | 12.698 | 10.476 | 9.457 |
| Total debt | 8.024 | 7.892 | 8.174 | 7.738 | 7.354 | 7.996 | 11.921 | 13.755 | 13.439 | 13.938 | 13.080 | 10.870 | 9.878 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Management | Management | 2020 | — | — |
HB Management | Management | 2002 | — | — |
CE Audit | Audit | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TALSTABLEREN REGISTRERET REVISIONSANPARTSSELSKAB | Company | 50.0% | 50.0% | 2015 |
FREJON ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Asger Pedersen | Management | 0 companies |
| Henning Brøgger Obsen | Management | 0 companies |
| Carsten Eg Hansen | Audit | 0 companies |
| Claus Winkel | Board of Directors | 0 companies |
| Carsten Nielsen | Chairman | 0 companies |