| Revenue | DKK 4,5M | +11% |
| EBITDA | DKK 544K | -1% |
| Net profit | DKK 251K | -15% |
| Total assets | DKK 5,8M | +19% |
| Equity | DKK 2,1M | +13% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.692 | 3.485 | 3.306 | 2.789 | 3.152 | 1.447 | 2.712 | 2.959 | 2.747 | 3.312 | 3.401 | 3.020 | 4.024 | 4.460 |
| Staff expenses | -2.364 | -3.277 | -3.061 | -2.755 | -2.921 | -1.617 | -2.427 | -2.523 | -2.686 | -3.065 | -2.761 | -2.720 | -3.474 | -3.916 |
| EBITDA | 328 | 208 | 246 | 35 | 231 | -169 | 285 | 436 | 61 | 247 | 641 | 300 | 550 | 544 |
| Depreciation & amort. | -99 | -89 | -67 | -59 | -48 | -84 | -87 | -134 | -45 | -62 | -103 | -137 | -162 | -175 |
| EBIT | 228 | 119 | 178 | -24 | 182 | -253 | 198 | 301 | 16 | 185 | 537 | 163 | 387 | 369 |
| Net financials | -63 | -31 | -32 | -50 | -26 | -21 | -37 | -12 | 0 | 1 | 7 | -5 | -3 | -40 |
| Profit before tax | 165 | 88 | 146 | -74 | 157 | -275 | 160 | 289 | 16 | 186 | 544 | 159 | 384 | 329 |
| Tax | -0 | -0 | 28 | -11 | 18 | -71 | 37 | 61 | 7 | 42 | 122 | 37 | 88 | 78 |
| Net profit | 165 | 88 | 118 | -62 | 138 | -203 | 123 | 228 | 9 | 144 | 422 | 122 | 297 | 251 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.156 | 1.648 | 2.188 | 2.969 | 2.737 | 2.630 | 2.669 | 2.600 | 2.972 | 3.605 | 4.204 | 4.153 | 4.850 | 5.754 |
| Equity | 254 | 343 | 961 | 898 | 1.037 | 833 | 957 | 1.185 | 1.194 | 1.338 | 1.660 | 1.582 | 1.879 | 2.130 |
| Long-term debt | 166 | 87 | 0 | 0 | 339 | 328 | 313 | 317 | 396 | 265 | 248 | 231 | 213 | 692 |
| Short-term debt | 1.736 | 1.218 | 1.199 | 2.061 | 1.343 | 1.468 | 1.399 | 1.098 | 1.376 | 1.954 | 2.218 | 2.233 | 2.656 | 2.833 |
| Total debt | 1.902 | 1.305 | 1.199 | 2.061 | 1.682 | 1.797 | 1.712 | 1.415 | 1.772 | 2.219 | 2.466 | 2.464 | 2.869 | 3.525 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EH | Founder | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2014 | |
| Individual | 33.3% | 33.3% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Esper Hemming Deepson Johansen | Founder | 0 companies |