| Revenue | DKK 1,8M | +2% |
| EBITDA | DKK 226K | +325% |
| Net profit | DKK 171K | +324% |
| Total assets | DKK 979K | +8% |
| Equity | DKK 400K | +75% |
| Employees | 7 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.478 | 1.234 | 959 | 1.671 | 1.653 | 1.829 | 2.238 | 2.150 | 1.765 | 1.806 |
| Staff expenses | -1.431 | -1.055 | -1.242 | -1.409 | -1.466 | -1.593 | -1.866 | -1.881 | -1.865 | -1.580 |
| EBITDA | 47 | 179 | -283 | 262 | 187 | 236 | 373 | 269 | -100 | 226 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 47 | 179 | -283 | 262 | 187 | 236 | 373 | 269 | -100 | 226 |
| Net financials | -2 | 0 | -1 | 2 | -1 | -7 | -8 | -4 | 3 | -2 |
| Profit before tax | 45 | 179 | -283 | 263 | 186 | 229 | 365 | 265 | -97 | 224 |
| Tax | 15 | 41 | -62 | 59 | 43 | 52 | 83 | 63 | -21 | 53 |
| Net profit | 30 | 139 | -221 | 204 | 142 | 177 | 282 | 202 | -76 | 171 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 461 | 547 | 360 | 654 | 804 | 1.511 | 1.592 | 1.545 | 903 | 979 |
| Equity | 80 | 219 | -2 | 202 | 344 | 371 | 504 | 505 | 229 | 400 |
| Long-term debt | 0 | 0 | 0 | 0 | 54 | 104 | 0 | 0 | 0 | 0 |
| Short-term debt | 381 | 329 | 363 | 452 | 406 | 1.036 | 1.089 | 1.040 | 674 | 579 |
| Total debt | 381 | 329 | 363 | 452 | 460 | 1.140 | 1.089 | 1.040 | 674 | 579 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FJ Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DPVO HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Jul Larsen | Management | 0 companies |