| Revenue | DKK -164K | — |
| EBITDA | DKK -164K | -308% |
| Net profit | DKK -238K | -5798% |
| Total assets | DKK 6,5M | -2% |
| Equity | DKK 2,9M | -8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 118 | -294 | -89 | 92 | -20 | 183 | 109 | 82 | 91 | 0 | 0 | 0 | -164 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 118 | -109 | -20 | -450 | -72 | 183 | 109 | 82 | 91 | 81 | 86 | 79 | -164 |
| Depreciation & amort. | 24 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 94 | -109 | -20 | -450 | -72 | 183 | 109 | 82 | 91 | 81 | 86 | 79 | -164 |
| Net financials | -95 | -89 | -99 | -210 | -140 | -124 | -69 | -72 | -76 | -78 | -74 | -74 | -74 |
| Profit before tax | -1 | -21 | -119 | -660 | -212 | 59 | 40 | 11 | 15 | 3 | 13 | 5 | -238 |
| Tax | -0 | 4 | 35 | -126 | 5 | 13 | 9 | 2 | 3 | 1 | 3 | 1 | -0 |
| Net profit | -0 | -24 | -154 | -534 | -217 | 46 | 31 | 8 | 12 | 3 | 10 | 4 | -238 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.454 | 6.463 | 6.587 | 18.624 | 8.742 | 6.498 | 6.509 | 6.446 | 6.346 | 6.074 | 6.005 | 6.635 | 6.481 |
| Equity | 2.516 | 2.540 | 2.694 | 3.228 | 3.011 | 3.057 | 3.088 | 3.096 | 3.108 | 3.111 | 3.121 | 3.125 | 2.886 |
| Long-term debt | 2.238 | 2.224 | 2.094 | 1.922 | 2.591 | 2.591 | 2.591 | 2.591 | 2.591 | 2.591 | 2.504 | 2.533 | 2.533 |
| Short-term debt | 969 | 971 | 1.105 | 12.689 | 3.140 | 850 | 830 | 758 | 647 | 372 | 381 | 977 | 1.061 |
| Total debt | 3.207 | 3.195 | 3.200 | 14.611 | 5.731 | 3.441 | 3.421 | 3.349 | 3.238 | 2.963 | 2.885 | 3.510 | 3.594 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EG Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
| Individual | 20.0% | 20.0% | 2017 | |
| Individual | 20.0% | 20.0% | 2017 | |
| Individual | 20.0% | 20.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Eivind Grosen | Management | 0 companies |
| Kirsten Grosen | Board of Directors | 0 companies |