| Revenue | DKK 227K | -21% |
| EBITDA | DKK 61K | +4% |
| Net profit | DKK 9K | -49% |
| Total assets | DKK 1,4M | +1% |
| Equity | DKK 669K | +1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 155 | 243 | 195 | — | 325 | 349 | 437 | 700 | 797 | 616 | 173 | 289 | 227 |
| Staff expenses | -75 | -208 | -0 | -73 | -250 | -245 | -305 | -640 | -660 | -584 | -57 | -231 | -166 |
| EBITDA | 80 | 35 | 195 | 50 | 75 | 104 | 132 | 60 | 117 | 32 | 116 | 58 | 61 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 80 | 35 | 195 | 50 | 75 | 104 | 132 | 60 | 117 | 32 | 116 | 58 | 61 |
| Net financials | -16 | -14 | -12 | 14 | -9 | -11 | -22 | -46 | -17 | -22 | -55 | -26 | -33 |
| Profit before tax | 64 | 22 | 182 | 64 | 66 | 94 | 111 | 14 | 100 | 10 | 60 | 32 | 28 |
| Tax | 17 | 6 | 48 | 18 | 16 | 23 | 28 | 5 | 29 | 6 | 28 | 13 | 18 |
| Net profit | 47 | 16 | 134 | 46 | 50 | 71 | 83 | 9 | 71 | 4 | 32 | 19 | 9 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 647 | 679 | 1.000 | 846 | 838 | 923 | 1.178 | 1.233 | 1.654 | 1.770 | 1.246 | 1.366 | 1.381 |
| Equity | 126 | 141 | 276 | 321 | 371 | 442 | 525 | 533 | 605 | 609 | 641 | 659 | 669 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29 | 0 | 265 | 38 | 41 | 158 |
| Short-term debt | 522 | 538 | 724 | 524 | 467 | 481 | 653 | 670 | 1.042 | 887 | 566 | 666 | 548 |
| Total debt | 522 | 538 | 724 | 524 | 467 | 481 | 653 | 699 | 1.042 | 1.153 | 604 | 707 | 706 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Management | Management | 2009 | — | — |
AJ Founder | Founder | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EMKA ApS | Company | 66.7% | 66.7% | 2018 |
TOFT HOLDINGS ApS | Company | 20.0% | 20.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Boel Jessen | Management | 0 companies |
| Anders Jensen | Founder | 0 companies |