| Revenue | DKK 917K | -6% |
| EBITDA | DKK 58K | -45% |
| Net profit | DKK 49K | -34% |
| Total assets | DKK 669K | -24% |
| Equity | DKK 175K | +12% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.020 | 1.713 | 924 | 1.024 | 1.079 | 668 | 1.266 | 1.141 | 994 | 805 | 772 | 1.069 | 979 | 917 |
| Staff expenses | -1.915 | -1.716 | -881 | -952 | -1.002 | -582 | -1.075 | -712 | -1.019 | -691 | -830 | -857 | -873 | -858 |
| EBITDA | 105 | -3 | 43 | 72 | 78 | 86 | 191 | 429 | -25 | 51 | -59 | 85 | 106 | 58 |
| Depreciation & amort. | -17 | -17 | -17 | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 89 | -19 | 26 | 66 | 78 | 86 | 191 | 429 | -25 | 51 | -59 | 85 | 106 | 58 |
| Net financials | -27 | 2 | 2 | 20 | 12 | -5 | 34 | 10 | -11 | -8 | -28 | -33 | -10 | 8 |
| Profit before tax | 62 | -17 | 28 | 86 | 90 | 82 | 225 | 439 | -35 | 43 | -87 | 52 | 96 | 66 |
| Tax | 19 | 1 | 2 | 23 | 21 | 21 | 52 | 101 | -5 | 10 | -2 | 29 | 23 | 17 |
| Net profit | 43 | -18 | 26 | 63 | 69 | 61 | 173 | 338 | -31 | 33 | -85 | 22 | 74 | 49 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 586 | 461 | 577 | 440 | 444 | 423 | 784 | 857 | 508 | 987 | 700 | 427 | 884 | 669 |
| Equity | -15 | -33 | -7 | 57 | 125 | 186 | 359 | 463 | 112 | 145 | 60 | 82 | 156 | 175 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 20 | 52 | 101 | 0 | 6 | 0 | 0 | 0 | 0 |
| Short-term debt | 601 | 494 | 584 | 383 | 318 | 217 | 373 | 294 | 396 | 836 | 636 | 345 | 728 | 495 |
| Total debt | 601 | 494 | 584 | 383 | 318 | 237 | 425 | 395 | 396 | 842 | 636 | 345 | 728 | 495 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AGENCY-Network ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Brøgger | Management | 0 companies |