| Revenue | — | — |
| EBITDA | DKK -5,5M | -464% |
| Net profit | DKK -5,4M | -452% |
| Total assets | DKK 22,8M | -23% |
| Equity | DKK 22,8M | -23% |
| Employees | — | — |
| Item | 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 |
| EBITDA | -592 | 2.429 | 1.074 | -1.956 | 867 | -7.113 | 1.298 | 4.644 | 2.643 | -453 | 1.505 | -5.480 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -592 | 2.429 | 1.074 | -1.956 | 867 | -7.113 | 1.298 | 4.644 | 2.643 | -453 | 1.505 | -5.480 |
| Net financials | -153 | 2.747 | 1.479 | -1.728 | 1.065 | -7 | -12 | -6 | 8 | -357 | 1.712 | -5.576 |
| Profit before tax | -592 | 2.430 | 1.056 | -1.960 | 861 | -7.120 | 1.286 | 4.638 | 2.651 | -422 | 1.546 | -5.440 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -592 | 2.430 | 1.056 | -1.960 | 861 | -7.120 | 1.286 | 4.638 | 2.651 | -422 | 1.546 | -5.440 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 621 | 7.605 | 21.873 | 30.434 | 43.517 | 36.398 | 44.979 | 49.213 | 34.622 | 28.168 | 29.714 | 22.817 |
| Equity | 607 | 7.596 | 21.751 | 30.378 | 43.510 | 36.390 | 44.594 | 49.174 | 34.471 | 28.161 | 29.707 | 22.817 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 14 | 9 | 122 | 56 | 7 | 8 | 385 | 39 | 151 | 7 | 7 | 0 |
| Total debt | 14 | 9 | 122 | 56 | 7 | 8 | 385 | 39 | 151 | 7 | 7 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EF Management | Management | 2017 | — | — |
KS Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
UNIP PE K/S | Company | 33.3% | 33.3% | 2013 |
| Individual | 25.0% | 25.0% | 2021 | |
P+, Pensionskassen for Akademikere | Company | 20.0% | 20.0% | 2013 |
Pædagogernes Pension - pensionskassen for pædagoger | Company | 25.0% | 25.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Fosgrau | Management | 0 companies |
| Karsten Sivebæk Knudsen | Management | 0 companies |