| Revenue | DKK 344K | -2% |
| EBITDA | DKK -69K | +33% |
| Net profit | DKK 188K | -46% |
| Total assets | DKK 2,3M | -4% |
| Equity | DKK 2,1M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 651 | 717 | 665 | 594 | 520 | 479 | 594 | 588 | 642 | 474 | 536 | 583 | 352 | 344 |
| Staff expenses | -387 | -435 | -275 | -264 | -262 | -259 | -285 | -264 | -344 | -397 | -225 | -391 | -455 | -413 |
| EBITDA | 95 | 325 | 237 | 169 | 98 | 41 | 161 | 194 | 157 | 78 | 322 | 191 | -103 | -69 |
| Depreciation & amort. | -59 | 80 | -73 | -73 | -73 | -73 | -72 | -0 | -0 | -9 | 5 | -0 | -0 | -0 |
| EBIT | 36 | 246 | 164 | 96 | 25 | -32 | 88 | 194 | 157 | 69 | 316 | 191 | -103 | -69 |
| Net financials | -17 | 19 | 66 | 54 | -16 | 89 | -37 | -98 | 164 | 533 | -220 | 633 | 569 | 318 |
| Profit before tax | 19 | 264 | 229 | 149 | 10 | 57 | 52 | 96 | 321 | 602 | 96 | 825 | 466 | 249 |
| Tax | 9 | 68 | 63 | 42 | 7 | 19 | 17 | 27 | 76 | 118 | 26 | 187 | 118 | 61 |
| Net profit | 11 | 196 | 166 | 108 | 3 | 38 | 35 | 69 | 244 | 484 | 70 | 638 | 348 | 188 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 327 | 634 | 749 | 848 | 850 | 813 | 859 | 936 | 1.152 | 1.808 | 1.547 | 2.130 | 2.386 | 2.283 |
| Equity | 154 | 350 | 516 | 604 | 587 | 625 | 660 | 676 | 867 | 1.295 | 1.252 | 1.776 | 2.006 | 2.072 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 116 | 40 | 185 | 95 | 19 |
| Short-term debt | 172 | 274 | 210 | 225 | 254 | 189 | 198 | 260 | 269 | 380 | 255 | 169 | 286 | 192 |
| Total debt | 172 | 274 | 210 | 225 | 254 | 189 | 198 | 260 | 269 | 496 | 295 | 354 | 381 | 211 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1997 | — | — | |
FA Audit | Audit | 1981 | — | — |
EF Management | Management | 1981 | — | — |
EB Management | Management | 1981 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Midtby - Revision v/statsaut. revisor Finn Sørensen | Audit | 0 companies |
| Finn Arne Sørensen | Audit | 0 companies |
| Egil Faabeng | Management | 0 companies |
| Erik Bruntt | Management | 0 companies |