| Revenue | DKK 4M | +0% |
| EBITDA | DKK -885K | -414% |
| Net profit | DKK -896K | -416% |
| Total assets | DKK 1,4M | -48% |
| Equity | DKK 69K | -93% |
| Employees | 8 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 5.024 | 5.704 | 4.616 | 4.022 | 4.020 |
| Staff expenses | -4.211 | -4.559 | -3.999 | -4.194 | -4.905 |
| EBITDA | 813 | 1.144 | 617 | -172 | -885 |
| Depreciation & amort. | -117 | -83 | -42 | -15 | -6 |
| EBIT | 696 | 1.061 | 575 | -187 | -891 |
| Net financials | -30 | -28 | -18 | -34 | -29 |
| Profit before tax | 666 | 1.033 | 557 | -221 | -920 |
| Tax | 154 | 245 | 130 | -47 | -24 |
| Net profit | 512 | 788 | 427 | -174 | -896 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.259 | 4.501 | 3.518 | 2.602 | 1.361 |
| Equity | 1.484 | 1.762 | 1.139 | 965 | 69 |
| Long-term debt | 25 | 358 | 326 | 348 | 0 |
| Short-term debt | 1.643 | 2.335 | 1.982 | 1.265 | 1.291 |
| Total debt | 1.668 | 2.693 | 2.308 | 1.613 | 1.291 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
MW Unofficial title | Unofficial title | 2024 – 2025 |
EA Management | Management | 1977 – 2016 |
MT Management | Management | 2008 – 2024 |
KH | Audit | 1977 – 1990 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 | |
| Company | 25–33.32% | 25–33.32% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Winsløv | Unofficial title | 0 companies |
| Ebbe Ahlstrøm Olsen | Management | 0 companies |
| Michael Tchu Bønding | Management | 0 companies |
| Knud Henning Pedersen | Audit | 0 companies |