| Revenue | — | — |
| EBITDA | DKK 1,4M | +1425% |
| Net profit | DKK 1,2M | +873% |
| Total assets | DKK 2M | -52% |
| Equity | DKK 1,8M | -52% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 6 | 20.152 | 19.719 | 25.117 | 13.973 | 37.039 | 4.961 | -595 | 12.832 | -5.538 | -3.477 | 89 | 1.357 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 6 | 20.152 | 19.719 | 25.117 | 13.973 | 37.039 | 4.961 | -595 | 12.832 | -5.538 | -3.477 | 89 | 1.357 |
| Net financials | 6.369 | 25.687 | 23.881 | 23.084 | 15.724 | 41.633 | -194 | -61 | 6 | -32 | -3.697 | 39 | 1.441 |
| Profit before tax | 6 | 21.702 | 20.981 | 20.308 | 13.754 | 37.194 | 4.767 | -656 | 12.838 | -5.570 | -3.411 | 128 | 1.246 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 6 | 21.702 | 20.981 | 20.308 | 13.754 | 37.194 | 4.767 | -656 | 12.838 | -5.570 | -3.411 | 128 | 1.246 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 67 | 102.825 | 111.257 | 127.506 | 116.125 | 105.051 | 61.551 | 60.711 | 53.426 | 17.614 | 13.829 | 4.139 | 1.973 |
| Equity | 64 | 99.333 | 105.449 | 119.452 | 106.554 | 91.371 | 47.337 | 46.573 | 48.092 | 15.824 | 12.413 | 3.648 | 1.766 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.059 | 3.492 | 5.808 | 8.054 | 9.571 | 13.680 | 14.214 | 14.138 | 5.334 | 1.790 | 1.416 | 491 | 207 |
| Total debt | 3.059 | 3.492 | 5.808 | 8.054 | 9.571 | 13.680 | 14.214 | 14.138 | 5.334 | 1.790 | 1.416 | 491 | 207 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EF Management | Management | 2017 | — | — |
KS Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANICA PENSION, LIVSFORSIKRINGSAKTIESELSKAB | Company | 25.0% | 25.0% | 2008 |
| Individual | 15.0% | 15.0% | 2021 | |
PENSIONDANMARK PENSIONSFORSIKRINGSAKTIESELSKAB | Company | 10.0% | 10.0% | 2008 |
Novo Holdings A/S | Company | 5.0% | 5.0% | 2008 |
PENSIONSKASSEN FOR TEKNIKUM- OG DIPLOMINGENIØRER | Company | 5.0% | 5.0% | 2008 |
Pædagogernes Pension - pensionskassen for pædagoger | Company | 15.0% | 15.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Fosgrau | Management | 0 companies |
| Karsten Sivebæk Knudsen | Management | 0 companies |