| Revenue | DKK 3,5M | +21% |
| EBITDA | DKK 1,2M | +193% |
| Net profit | DKK 858K | +308% |
| Total assets | DKK 7M | +7% |
| Equity | DKK 5,5M | +15% |
| Employees | 11 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.421 | 1.963 | 2.090 | 2.539 | 1.903 | 2.004 | 4.043 | 2.224 | 2.073 | 2.909 | 2.916 | 2.856 | 3.463 |
| Staff expenses | -1.343 | -1.506 | -1.536 | -1.993 | -1.581 | -1.645 | -3.180 | -1.848 | -1.680 | -2.210 | -2.254 | -2.345 | -2.173 |
| EBITDA | 1.028 | 420 | 515 | 498 | 283 | 318 | 822 | 337 | 356 | 663 | 547 | 407 | 1.191 |
| Depreciation & amort. | 46 | -99 | -111 | -86 | -105 | -88 | -88 | -88 | -74 | -64 | -64 | -64 | -64 |
| EBIT | 982 | 322 | 404 | 412 | 178 | 230 | 734 | 249 | 282 | 600 | 483 | 343 | 1.127 |
| Net financials | -232 | -203 | -252 | -220 | -146 | -170 | -94 | -111 | -71 | -54 | -52 | -69 | -25 |
| Profit before tax | 750 | 119 | 152 | 193 | 32 | 60 | 641 | 138 | 211 | 546 | 432 | 274 | 1.102 |
| Tax | 135 | 30 | 82 | 49 | 19 | 21 | 145 | 32 | 47 | 121 | 94 | 64 | 244 |
| Net profit | 614 | 89 | 71 | 144 | 13 | 38 | 496 | 107 | 164 | 425 | 337 | 210 | 858 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.883 | 7.049 | 8.989 | 7.214 | 6.579 | 7.075 | 7.103 | 7.040 | 6.951 | 7.699 | 6.712 | 6.531 | 6.993 |
| Equity | 3.805 | 3.894 | 3.814 | 3.883 | 3.746 | 3.634 | 3.981 | 3.947 | 4.112 | 4.537 | 4.722 | 4.775 | 5.470 |
| Long-term debt | 2.113 | 2.022 | 1.960 | 1.889 | 1.756 | 700 | 575 | 452 | 325 | 159 | 89 | 24 | 25 |
| Short-term debt | 965 | 1.134 | 3.214 | 1.442 | 1.077 | 2.740 | 2.486 | 2.548 | 2.400 | 2.891 | 1.799 | 1.640 | 1.419 |
| Total debt | 3.078 | 3.155 | 5.175 | 3.331 | 2.833 | 3.440 | 3.061 | 2.999 | 2.724 | 3.051 | 1.889 | 1.665 | 1.445 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EJ Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2018 | |
| Individual | 25.0% | 25.0% | 2018 | |
| Individual | 10.0% | 10.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Jensen Tygesen | Management | 0 companies |