| Revenue | DKK 10,2M | — |
| EBITDA | DKK 8,9M | -85% |
| Net profit | DKK 9M | -85% |
| Total assets | DKK 241,1M | -24% |
| Equity | DKK 212M | -27% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | 30.480 | — | 10.190 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.765 | -3.281 | -2.022 | 5.833 | 21.835 | 37.919 | 99.246 | 34.515 | 27.395 | 61.112 | 8.887 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.765 | -3.281 | -2.022 | 5.833 | 21.835 | 37.919 | 99.246 | 34.515 | 27.395 | 61.112 | 8.887 |
| Net financials | -715 | -1.589 | -508 | -524 | 1.133 | -99 | -54 | -137 | 30.142 | 67.188 | 10.308 |
| Profit before tax | -1.783 | -3.354 | -2.147 | 5.309 | 22.968 | 37.820 | 99.192 | 34.378 | 27.057 | 60.743 | 9.005 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.783 | -3.354 | -2.147 | 5.309 | 22.968 | 37.820 | 99.192 | 34.378 | 27.057 | 60.743 | 9.005 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.389 | 7.055 | 37.727 | 105.891 | 151.532 | 235.495 | 265.161 | 258.291 | 284.215 | 316.793 | 241.060 |
| Equity | -1.783 | 7.047 | 33.727 | 93.720 | 143.125 | 228.127 | 241.066 | 238.941 | 257.380 | 288.647 | 212.009 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.172 | 8 | 4.000 | 12.171 | 8.407 | 7.368 | 24.094 | 19.350 | 26.835 | 28.146 | 29.051 |
| Total debt | 5.172 | 8 | 4.000 | 12.171 | 8.407 | 7.368 | 24.094 | 19.350 | 26.835 | 28.146 | 29.051 |
| 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 | 15.0% | 15.0% | 2015 |
| Individual | 10.0% | 10.0% | 2021 | |
P+, Pensionskassen for Akademikere | Company | 10.0% | 10.0% | 2019 |
| Individual | 5.0% | 5.0% | 2019 | |
| Individual | 5.0% | 5.0% | 2015 | |
LÆGERNES PENSION - pensionskassen for læger | Company | 5.0% | 5.0% | 2015 |
| Individual | 5.0% | 5.0% | 2015 | |
Pædagogernes Pension - pensionskassen for pædagoger | Company | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Fosgrau | Management | 0 companies |
| Karsten Sivebæk Knudsen | Management | 0 companies |