| Revenue | DKK 40,3M | -3% |
| EBITDA | DKK 2,8M | -39% |
| Net profit | DKK 2M | -41% |
| Total assets | DKK 15,2M | -19% |
| Equity | DKK 6,6M | -16% |
| Employees | 39 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.128 | 12.910 | 12.144 | 12.557 | 19.162 | 19.979 | 22.559 | 28.271 | 26.775 | 28.390 | 30.342 | 41.554 | 40.260 |
| Staff expenses | -6.403 | -8.142 | -8.362 | -9.093 | -14.973 | -17.766 | -18.554 | -22.490 | -21.037 | -20.539 | -22.828 | -26.850 | -27.617 |
| EBITDA | 1.725 | 4.767 | 3.782 | 3.465 | 4.189 | 2.213 | 4.006 | 2.099 | 2.309 | 4.327 | 1.251 | 4.574 | 2.784 |
| Depreciation & amort. | -38 | -290 | -306 | -329 | -375 | -385 | -155 | -170 | -128 | -105 | -107 | -124 | -166 |
| EBIT | 1.687 | 4.477 | 3.477 | 3.135 | 3.814 | 1.828 | 3.850 | 1.929 | 2.181 | 4.222 | 1.144 | 4.450 | 2.619 |
| Net financials | -76 | -180 | -256 | -49 | -59 | -59 | -22 | -39 | -40 | 105 | -283 | -56 | -23 |
| Profit before tax | 1.611 | 4.298 | 3.221 | 3.086 | 3.755 | 1.769 | 3.828 | 1.890 | 2.141 | 4.327 | 861 | 4.395 | 2.596 |
| Tax | 412 | 1.154 | 750 | 736 | 838 | 387 | 848 | 420 | 466 | 952 | 190 | 1.011 | 584 |
| Net profit | 1.199 | 3.144 | 2.470 | 2.350 | 2.917 | 1.382 | 2.980 | 1.471 | 1.675 | 3.375 | 671 | 3.383 | 2.012 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.722 | 13.773 | 10.199 | 11.937 | 15.871 | 14.947 | 17.164 | 15.095 | 19.063 | 20.377 | 12.255 | 18.695 | 15.168 |
| Equity | 2.047 | 3.991 | 3.461 | 3.811 | 5.638 | 4.520 | 7.500 | 5.671 | 7.346 | 9.221 | 5.392 | 7.883 | 6.595 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 704 | 1.925 | 991 | 1.012 | 1.047 | 1.080 |
| Short-term debt | 7.626 | 9.690 | 6.729 | 8.125 | 10.233 | 10.427 | 9.664 | 8.720 | 9.792 | 10.165 | 5.851 | 9.764 | 7.493 |
| Total debt | 7.626 | 9.690 | 6.729 | 8.125 | 10.233 | 10.427 | 9.664 | 9.424 | 11.717 | 11.156 | 6.863 | 10.812 | 8.572 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BJ Management | Management | 2005 | — | — |
EH Management | Management | 2005 | — | — |
SB Management | Management | 2005 | — | — |
SE Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EKSPONENT HOLDING ApS | Company | 66.7% | 66.7% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Juni | Management | 0 companies |
| Emil Hjordt Jensen | Management | 0 companies |
| Sune Bøegh | Management | 0 companies |
| Simon Engelhardt | Management | 0 companies |