| Revenue | DKK 7,2M | +32% |
| EBITDA | DKK 1,1M | +61% |
| Net profit | DKK 786K | +92% |
| Total assets | DKK 2,7M | -21% |
| Equity | DKK 1,7M | -30% |
| Employees | 21 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.055 | 3.615 | 3.279 | 3.656 | 4.565 | 5.259 | 5.876 | 5.463 | 7.220 |
| Staff expenses | -1.787 | -2.506 | -2.974 | -3.244 | -3.229 | -3.764 | -4.995 | -4.786 | -6.131 |
| EBITDA | 268 | 1.109 | 306 | 412 | 1.336 | 1.487 | 881 | 676 | 1.089 |
| Depreciation & amort. | -130 | -28 | -81 | -195 | -211 | -195 | -187 | -187 | -99 |
| EBIT | 137 | 1.080 | 224 | 217 | 1.125 | 1.292 | 694 | 490 | 990 |
| Net financials | -11 | -3 | 1 | -5 | -9 | -18 | -10 | 38 | 22 |
| Profit before tax | 126 | 1.077 | 225 | 213 | 1.117 | 1.274 | 684 | 527 | 1.012 |
| Tax | 30 | 239 | 52 | 51 | 247 | 283 | 153 | 119 | 226 |
| Net profit | 96 | 838 | 173 | 162 | 870 | 992 | 532 | 409 | 786 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 891 | 2.024 | 1.794 | 3.169 | 3.667 | 4.287 | 3.703 | 3.451 | 2.710 |
| Equity | 146 | 984 | 1.104 | 1.212 | 2.027 | 2.962 | 2.494 | 2.402 | 1.688 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 729 | 1.017 | 615 | 1.872 | 1.584 | 1.288 | 1.179 | 1.028 | 999 |
| Total debt | 729 | 1.017 | 615 | 1.872 | 1.584 | 1.288 | 1.179 | 1.028 | 999 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ED Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
The Johnsen Holding ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Dan Stæhr Johnsen | Management | 0 companies |