| Revenue | DKK 2,1M | -18% |
| EBITDA | DKK 201K | -22% |
| Net profit | DKK 21K | -89% |
| Total assets | DKK 2,3M | +13% |
| Equity | DKK 804K | -2% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.994 | 2.167 | 2.032 | 2.504 | 2.062 |
| Staff expenses | -1.970 | -1.961 | -1.768 | -2.246 | -1.861 |
| EBITDA | 24 | 207 | 265 | 259 | 201 |
| Depreciation & amort. | -27 | -59 | -59 | -51 | -116 |
| EBIT | -3 | 148 | 206 | 208 | 85 |
| Net financials | -7 | -14 | -12 | -10 | -56 |
| Profit before tax | -11 | 134 | 194 | 197 | 29 |
| Tax | 4 | 7 | 27 | -0 | 8 |
| Net profit | -14 | 127 | 167 | 197 | 21 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.883 | 1.987 | 1.717 | 2.044 | 2.319 |
| Equity | 329 | 455 | 622 | 820 | 804 |
| Long-term debt | 0 | 0 | 264 | 0 | 0 |
| Short-term debt | 1.554 | 1.532 | 831 | 1.224 | 1.515 |
| Total debt | 1.554 | 1.532 | 1.095 | 1.224 | 1.515 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
EI Management | Management | 2018 |
| Former (3) | ||
CP Management | Management | 2008 – 2009 |
LN | Audit | 2009 – 2013 |
HB Management | Management | 2008 – 2008 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 2008 – 2009 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Elsebeth Ingemann | Management | 0 companies |
| Carsten Pilt Ingemann | Management | 0 companies |
| Lone Nordskov Mortensen | Audit | 0 companies |
| Henning Biil | Management | 0 companies |
| Jørgen Bøje Nielsen | Board of Directors | 0 companies |