| Revenue | DKK 1,2M | -69% |
| EBITDA | DKK 227K | -28% |
| Net profit | DKK 196K | +37% |
| Total assets | DKK 1,7M | -69% |
| Equity | DKK 1,6M | +14% |
| Employees | 3 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | 5.450 | 5.011 | 4.759 | 3.973 | 1.237 |
| Staff expenses | -4.718 | -4.649 | -4.462 | -3.659 | -1.010 |
| EBITDA | 733 | 362 | 297 | 314 | 227 |
| Depreciation & amort. | -110 | -123 | -107 | -87 | -0 |
| EBIT | 622 | 239 | 191 | 227 | 227 |
| Net financials | -73 | -79 | -51 | -42 | -17 |
| Profit before tax | 550 | 160 | 140 | 185 | 211 |
| Tax | 122 | 36 | 31 | 41 | 15 |
| Net profit | 428 | 124 | 109 | 144 | 196 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 4.984 | 5.159 | 4.541 | 5.471 | 1.704 |
| Equity | 1.698 | 1.372 | 1.306 | 1.390 | 1.586 |
| Long-term debt | 1.179 | 1.045 | 999 | 1.043 | 0 |
| Short-term debt | 2.069 | 2.710 | 2.213 | 3.038 | 118 |
| Total debt | 3.248 | 3.755 | 3.213 | 4.081 | 118 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
DE Management | Management | 2008 – 2021 |
JL Chief Executive Officer | Chief Executive Officer | 2021 – 2021 |
FG Management | Management | 2004 – 2008 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Chairman | 2005 – 2021 | |
| Board of Directors | 2004 – 2005 | |
| Chairman | 2021 – 2021 | |
| Chairman | 2004 – 2005 | |
| Board of Directors | 2021 – 2021 | |
| Board of Directors | 2013 – 2015 | |
| Chairman | 2021 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Company | 100% | 100% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Dan Ernst Schou Jensen | Management | 0 companies |
| Jan Larsen | Chief Executive Officer | 0 companies |
| Flemming Gøbel Pedersen | Management | 0 companies |
| John Adolf Rosenskjold | Chairman | 0 companies |
| Eva Gøbel Pedersen | Board of Directors | 0 companies |
| Pernille Harhoff | Chairman | 0 companies |
| Anette Berg Pedersen | Chairman | 0 companies |
| Henrik Nymann Kirkegaard | Board of Directors | 0 companies |
| Birger Norquist Hansen | Board of Directors | 0 companies |
| Nauja Schou Jensen | Chairman | 0 companies |