| Revenue | DKK 200K | +3% |
| EBITDA | DKK 200K | +3% |
| Net profit | DKK 96K | +25% |
| Total assets | DKK 1,9M | -5% |
| Equity | DKK 424K | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -162 | 141 | 146 | -5 | 144 | -30 | 144 | 127 | 148 | 187 | 180 | 178 | 193 | 200 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -162 | 141 | 146 | -5 | 144 | -30 | 144 | 127 | 148 | 187 | 180 | 178 | 193 | 200 |
| Depreciation & amort. | -93 | -44 | -52 | -57 | -0 | -0 | -78 | -55 | -81 | -81 | -80 | -76 | -57 | -44 |
| EBIT | -255 | 97 | 93 | -62 | 144 | -30 | 66 | 72 | 68 | 107 | 100 | 102 | 136 | 155 |
| Net financials | -67 | -31 | -34 | -32 | -39 | -13 | -62 | -46 | -43 | -44 | -37 | -39 | -35 | -31 |
| Profit before tax | -322 | 66 | 60 | -94 | 266 | -44 | 4 | 26 | 25 | 63 | 64 | 64 | 101 | 124 |
| Tax | -108 | 13 | 13 | -22 | 59 | -9 | -0 | 6 | 5 | 14 | 13 | 14 | 24 | 28 |
| Net profit | 301 | 53 | 47 | -71 | 207 | -35 | 4 | 20 | 20 | 49 | 51 | 50 | 77 | 96 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.535 | 1.439 | 1.390 | 1.263 | 1.481 | 1.909 | 2.519 | 2.397 | 2.293 | 2.363 | 2.289 | 2.076 | 2.026 | 1.919 |
| Equity | 558 | 511 | 557 | 486 | 618 | 583 | 588 | 508 | 478 | 476 | 452 | 427 | 429 | 424 |
| Long-term debt | 739 | 707 | 674 | 642 | 607 | 595 | 1.766 | 1.688 | 1.607 | 1.611 | 1.529 | 1.385 | 1.300 | 1.214 |
| Short-term debt | 221 | 198 | 134 | 134 | 195 | 678 | 114 | 142 | 145 | 199 | 218 | 161 | 182 | 155 |
| Total debt | 959 | 905 | 808 | 775 | 802 | 1.273 | 1.880 | 1.831 | 1.753 | 1.810 | 1.747 | 1.546 | 1.482 | 1.368 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EA Founder | Founder | 2000 | — | — |
LG Audit | Audit | 2000 | — | — |
CM Audit | Audit | 2008 | — | — |
EB Management | Management | 2024 | — | — |
KE Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Buur Samsø Invest ApS | Company | 100.0% | 100.0% | 2024 |
ADLER HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
ESCAS INVEST ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Evelyn Adler | Founder | 0 companies |
| Lennart Gutfelt | Audit | 0 companies |
| Carsten Munk Thomsen | Audit | 0 companies |
| Eva Buur Kristensen | Management | 0 companies |
| Kenn Esmann Nielsen | Management | 0 companies |