| Revenue | DKK 3,6M | +69% |
| EBITDA | DKK 719K | +3% |
| Net profit | DKK 498K | +11% |
| Total assets | DKK 2,8M | -13% |
| Equity | DKK 1,6M | +14% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.217 | 2.476 | 2.328 | 2.583 | 3.162 | 3.225 | 3.038 | 2.459 | 2.327 | 2.904 | 3.874 | 3.875 | 2.142 | 3.612 |
| Staff expenses | -1.989 | -2.026 | -1.842 | -2.120 | -2.300 | -2.454 | -2.991 | -2.373 | -2.196 | -2.275 | -2.955 | -3.276 | -1.444 | -2.893 |
| EBITDA | 228 | 451 | 486 | 463 | 862 | 771 | 47 | 86 | 130 | 625 | 607 | 599 | 698 | 719 |
| Depreciation & amort. | 35 | 52 | 54 | 23 | 15 | -18 | -20 | -65 | -189 | -348 | -413 | -338 | -116 | -83 |
| EBIT | 192 | 399 | 432 | 440 | 847 | 752 | 27 | 20 | -59 | 277 | 194 | 261 | 582 | 637 |
| Net financials | -21 | -20 | 0 | 15 | 2 | 0 | -1 | -3 | -14 | -40 | -34 | -8 | -2 | 3 |
| Profit before tax | 172 | 379 | 432 | 455 | 849 | 752 | 26 | 17 | -73 | 238 | 160 | 254 | 580 | 639 |
| Tax | 44 | 95 | 106 | 110 | 197 | 167 | 6 | 3 | -19 | 27 | 47 | 56 | 132 | 142 |
| Net profit | 128 | 284 | 326 | 345 | 652 | 586 | 19 | 14 | -54 | 211 | 113 | 197 | 448 | 498 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.143 | 1.238 | 1.840 | 2.126 | 2.860 | 3.379 | 3.081 | 2.899 | 4.143 | 4.753 | 3.812 | 2.665 | 3.189 | 2.776 |
| Equity | 384 | 667 | 881 | 1.109 | 1.210 | 1.686 | 1.505 | 1.319 | 1.265 | 1.476 | 1.589 | 1.386 | 1.434 | 1.632 |
| Long-term debt | 0 | 0 | 0 | 0 | 53 | 0 | 0 | 0 | 669 | 625 | 105 | 119 | 140 | 0 |
| Short-term debt | 740 | 561 | 959 | 1.017 | 1.597 | 1.693 | 1.575 | 1.575 | 2.085 | 2.527 | 2.051 | 1.157 | 1.615 | 1.144 |
| Total debt | 740 | 561 | 959 | 1.017 | 1.650 | 1.693 | 1.575 | 1.575 | 2.754 | 3.151 | 2.156 | 1.275 | 1.755 | 1.144 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Management | Management | 2010 | — | — |
SG Management | Management | 2006 | — | — |
FB Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IdeFA Holding ApS | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Arent Jørgensen | Management | 0 companies |
| Søren Guldbæk Olsen | Management | 0 companies |
| Flemming Bonkegaard | Management | 0 companies |