| Revenue | DKK 2,6M | -19% |
| EBITDA | DKK 429K | -46% |
| Net profit | DKK 255K | -57% |
| Total assets | DKK 9M | +1% |
| Equity | DKK 7,4M | +4% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.652 | 3.429 | 2.956 | 3.223 | 2.618 |
| Staff expenses | -1.976 | -1.777 | -1.788 | -2.435 | -2.189 |
| EBITDA | 676 | 1.652 | 1.167 | 788 | 429 |
| Depreciation & amort. | -88 | -88 | -105 | -105 | -105 |
| EBIT | 588 | 1.565 | 1.063 | 683 | 324 |
| Net financials | -103 | 16 | 36 | 82 | 7 |
| Profit before tax | 485 | 1.580 | 1.099 | 765 | 332 |
| Tax | 114 | 350 | 244 | 172 | 77 |
| Net profit | 372 | 1.230 | 855 | 593 | 255 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 9.232 | 9.756 | 9.208 | 8.907 | 9.007 |
| Equity | 4.485 | 5.715 | 6.570 | 7.163 | 7.418 |
| Long-term debt | 3.038 | 1.941 | 902 | 0 | 0 |
| Short-term debt | 864 | 1.046 | 666 | 662 | 498 |
| Total debt | 3.902 | 2.988 | 1.568 | 662 | 498 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
AE Management | Management | 2005 |
JE Audit | Audit | 2006 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 2018 | |
| Former (2) | ||
| Board of Directors | 2003 – 2012 | |
| Board of Directors | 2003 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Anja Elise Jacobsen | Management | 0 companies |
| Jan Ekmann Hørsel | Audit | 0 companies |
| Lars Salling | Board of Directors | 0 companies |
| Jenni Jasmin Kathrine Jacobsen | Board of Directors | 0 companies |
| Jacob Møller Jacobsen | Board of Directors | 0 companies |