| Revenue | DKK -175K | -28% |
| EBITDA | DKK -258K | +22% |
| Net profit | DKK 666K | +109% |
| Total assets | DKK 11M | +10% |
| Equity | DKK 1,9M | +54% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -498 | -502 | 379 | -241 | -175 |
| Staff expenses | -109 | -104 | -89 | -90 | -84 |
| EBITDA | -607 | -607 | 290 | -331 | -258 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -607 | -607 | 290 | -331 | -258 |
| Net financials | 852 | 1.663 | -2.618 | 742 | 1.114 |
| Profit before tax | 245 | 1.057 | -2.328 | 410 | 855 |
| Tax | 119 | 296 | -506 | 92 | 189 |
| Net profit | 126 | 760 | -1.822 | 319 | 666 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 9.723 | 10.822 | 9.463 | 9.956 | 10.999 |
| Equity | 1.973 | 2.734 | 911 | 1.230 | 1.896 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.750 | 8.089 | 8.552 | 8.726 | 9.103 |
| Total debt | 7.750 | 8.089 | 8.552 | 8.726 | 9.103 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
EF Management | Management | 1983 |
| Former (2) | ||
HB Audit | Audit | 1983 – 1988 |
EK Audit | Audit | 1983 – 2010 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 2014 | |
| Former (4) | ||
| Board of Directors | 2000 – 2014 | |
| Board of Directors | 1997 – 2000 | |
| Board of Directors | 1983 – 1991 | |
| Board of Directors | 1983 – 1997 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 10–14.99% | 2006 | |
| Company | 25–33.32% | 10–14.99% | 2006 | |
| Individual | 25–33.32% | 50–66.65% | 2011 | |
| Company | 25–33.32% | 10–14.99% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Bagge | Audit | 0 companies |
| Erik Fogt | Management | 0 companies |
| Ebbe Kirkeby Ravn | Audit | 0 companies |
| Niels Jakob Fogt | Board of Directors | 0 companies |
| Marie Louise Fogt Falkenberg | Board of Directors | 0 companies |
| Jesper Nikolaj Fogt | Board of Directors | 0 companies |
| Svend Petersen | Board of Directors | 0 companies |
| Heine Bækgaard | Board of Directors | 0 companies |