| Revenue | DKK 17K | -74% |
| EBITDA | DKK 17K | -74% |
| Net profit | DKK 9K | -80% |
| Total assets | DKK 995K | +4% |
| Equity | DKK 731K | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 16.174 | 12.093 | 21.596 | 24.729 | 21.557 | 22.207 | 31.429 | 50.899 | 65 | 17 |
| Staff expenses | -10.253 | -8.535 | -13.776 | -15.100 | -13.921 | -14.547 | -21.397 | -4.489 | -0 | -0 |
| EBITDA | 5.921 | 3.558 | 7.820 | 9.629 | 7.636 | 7.659 | 10.032 | 46.410 | 65 | 17 |
| Depreciation & amort. | -350 | -301 | -411 | -408 | -485 | -421 | -644 | -138 | -0 | -0 |
| EBIT | 5.572 | 3.257 | 7.408 | 9.221 | 7.151 | 7.238 | 9.388 | 46.272 | 65 | 17 |
| Net financials | 5 | -2 | -1 | -0 | 102 | -384 | -7 | -16 | -4 | -5 |
| Profit before tax | 5.576 | 3.254 | 7.407 | 9.221 | 7.252 | 6.854 | 9.381 | 46.256 | 60 | 12 |
| Tax | 1.414 | 841 | 1.838 | 2.180 | 1.587 | 1.602 | 2.089 | 10.182 | 13 | 3 |
| Net profit | 4.162 | 2.413 | 5.569 | 7.040 | 5.665 | 5.252 | 7.292 | 36.074 | 47 | 9 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.766 | 6.740 | 6.772 | 10.114 | 10.092 | 10.493 | 13.711 | 8.573 | 953 | 995 |
| Equity | 500 | 500 | 500 | 2.825 | 2.490 | 1.311 | 1.103 | 674 | 721 | 731 |
| Long-term debt | 60 | 60 | 60 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.206 | 6.180 | 6.213 | 7.290 | 7.602 | 9.182 | 12.608 | 7.899 | 232 | 265 |
| Total debt | 5.266 | 6.240 | 6.272 | 7.290 | 7.602 | 9.182 | 12.608 | 7.899 | 232 | 265 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CD Audit | Audit | 2002 | — | — |
BD Management | Management | 2002 | — | — |
JA Management | Management | 2002 | — | — |
JØ Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
4IMPROVE HOLDING A/S | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Dalgaard | Audit | 0 companies |
| Bo Dencker Sørensen | Management | 0 companies |
| Jørgen Andreasen | Management | 0 companies |
| Jørgen Østergaard Vejvad | Management | 0 companies |
| Peter Kahr Greve | Board of Directors | 0 companies |
| John Johansen | Chairman | 0 companies |