| Revenue | DKK -209K | -39% |
| EBITDA | DKK -209K | +39% |
| Net profit | DKK 726K | -71% |
| Total assets | DKK 21,6M | -4% |
| Equity | DKK 21,3M | -4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -83 | -91 | -118 | -120 | -198 | -181 | — | — | -68 | -109 | -219 | -232 | -340 | -209 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -83 | -91 | -118 | -120 | -198 | -181 | -156 | -93 | -68 | -109 | -219 | -232 | -340 | -209 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -83 | -91 | -118 | -120 | -198 | -181 | -156 | -93 | -68 | -109 | -219 | -232 | -340 | -209 |
| Net financials | 2.126 | 555 | 1.478 | 461 | 1.087 | 1.167 | 248 | 894 | 40 | 2.344 | -2.306 | 1.449 | 3.300 | 1.141 |
| Profit before tax | 2.043 | 464 | 1.360 | 342 | 888 | 986 | 92 | 801 | -28 | 2.235 | -2.525 | 1.217 | 2.960 | 932 |
| Tax | 512 | 115 | 335 | 80 | 202 | 231 | 35 | 176 | -6 | 494 | -0 | -0 | 434 | 206 |
| Net profit | 1.531 | 349 | 1.026 | 261 | 686 | 755 | 57 | 624 | -22 | 1.742 | -2.525 | 1.217 | 2.526 | 726 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.434 | 18.432 | 19.697 | 19.605 | 20.315 | 21.058 | 21.006 | 21.687 | 21.604 | 23.532 | 19.624 | 20.403 | 22.576 | 21.613 |
| Equity | 18.039 | 18.338 | 19.313 | 19.525 | 20.160 | 20.865 | 20.870 | 21.442 | 21.366 | 22.857 | 19.132 | 20.293 | 22.059 | 21.285 |
| Long-term debt | 301 | 0 | 209 | 0 | 44 | 56 | 0 | 131 | 0 | 440 | 0 | 0 | 391 | 206 |
| Short-term debt | 94 | 95 | 175 | 81 | 111 | 137 | 136 | 115 | 238 | 234 | 491 | 110 | 127 | 122 |
| Total debt | 395 | 95 | 384 | 81 | 155 | 193 | 136 | 245 | 238 | 674 | 491 | 110 | 518 | 328 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Founder | Founder | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Else Salomon | Founder | 0 companies |
| Lars Peter Behrend | Board of Directors | 0 companies |