| Revenue | DKK 1,1M | -5% |
| EBITDA | DKK 133K | -6% |
| Net profit | DKK 89K | -3% |
| Total assets | DKK 677K | +11% |
| Equity | DKK 272K | +49% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.447 | 1.234 | 322 | 596 | 946 | 1.123 | 1.137 | 1.207 | 809 | 1.235 | 795 | 1.146 | 1.086 |
| Staff expenses | -1.048 | -1.303 | -469 | -451 | -828 | -993 | -977 | -1.152 | -950 | -1.098 | -957 | -1.005 | -953 |
| EBITDA | 399 | -68 | -148 | 182 | 118 | 131 | 160 | 55 | -141 | 137 | -161 | 141 | 133 |
| Depreciation & amort. | -9 | -44 | -10 | 19 | -46 | -56 | -47 | -14 | -9 | -5 | -8 | -8 | -8 |
| EBIT | 390 | -112 | -158 | 163 | 72 | 75 | 113 | 41 | -150 | 132 | -170 | 133 | 125 |
| Net financials | -4 | -23 | -25 | -31 | -7 | -6 | -4 | -2 | -3 | -2 | -7 | -6 | -4 |
| Profit before tax | 385 | -135 | -184 | 132 | 66 | 69 | 109 | 38 | -153 | 129 | -176 | 127 | 120 |
| Tax | 102 | -26 | -33 | 39 | 21 | 22 | 34 | 16 | -27 | 34 | -34 | 35 | 31 |
| Net profit | 284 | -109 | -150 | 93 | 45 | 46 | 75 | 23 | -126 | 95 | -142 | 92 | 89 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.737 | 870 | 506 | 761 | 704 | 792 | 758 | 699 | 569 | 869 | 561 | 609 | 677 |
| Equity | 261 | 152 | 42 | 135 | 180 | 227 | 301 | 324 | 198 | 294 | 151 | 183 | 272 |
| Long-term debt | 71 | 0 | 0 | 148 | 82 | 40 | 0 | 0 | 15 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.363 | 708 | 463 | 477 | 442 | 510 | 448 | 373 | 355 | 571 | 409 | 420 | 394 |
| Total debt | 1.434 | 708 | 463 | 625 | 524 | 550 | 448 | 373 | 371 | 571 | 409 | 420 | 394 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Unofficial title | Unofficial title | 2026 | — | — |
JD Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DAE HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Bech | Unofficial title | 0 companies |
| Jesper Dalsgaard | Management | 0 companies |