| Revenue | DKK 8,3M | -27% |
| EBITDA | DKK 1M | -38% |
| Net profit | DKK 1M | -36% |
| Total assets | DKK 2,1M | -38% |
| Equity | DKK 1,8M | +125% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.878 | 3.802 | 5.665 | 6.506 | 7.096 | 8.814 | 9.134 | 8.442 | 11.386 | 11.452 | 8.336 |
| Staff expenses | -2.615 | -3.151 | -5.108 | -6.171 | -7.000 | -7.844 | -8.046 | -8.192 | -9.720 | -9.781 | -7.295 |
| EBITDA | 263 | 651 | 558 | 335 | 96 | 970 | 1.089 | 250 | 1.666 | 1.672 | 1.042 |
| Depreciation & amort. | -33 | -15 | -239 | -122 | -69 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 231 | 636 | 319 | 213 | 27 | 970 | 1.089 | 250 | 1.666 | 1.672 | 1.042 |
| Net financials | -51 | -133 | -129 | -279 | -110 | 54 | -78 | 12 | -29 | -96 | -33 |
| Profit before tax | 180 | 503 | 190 | -66 | -83 | 1.024 | 1.011 | 262 | 1.637 | 1.576 | 1.009 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 180 | 503 | 190 | -66 | -83 | 1.024 | 1.011 | 262 | 1.637 | 1.576 | 1.009 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.209 | 1.608 | 1.910 | 1.921 | 1.601 | 2.306 | 2.300 | 1.891 | 2.762 | 3.405 | 2.106 |
| Equity | 680 | 1.183 | 1.372 | 1.307 | 1.214 | 1.907 | 1.867 | 1.118 | 2.387 | 807 | 1.816 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 529 | 426 | 538 | 615 | 387 | 399 | 433 | 773 | 375 | 2.598 | 290 |
| Total debt | 529 | 426 | 538 | 615 | 387 | 399 | 433 | 773 | 375 | 2.598 | 290 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EJ Management | Management | 2014 | — | — |
KL Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AALYKKE EJENDOMME A/S | Company | 50.0% | 50.0% | 2023 |
Larsson ApS | Company | 50.0% | 50.0% | 2023 |
ANDERS DAHL HOLDING ApS | Company | 33.3% | 33.3% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Juhl Madsen | Management | 0 companies |
| Knud Larsson | Management | 0 companies |
| Anders Engelsen Dahl | Board of Directors | 0 companies |
| Lars Sloth | Board of Directors | 0 companies |
| Henrik Damhøj Andersen | Board of Directors | 0 companies |