| Revenue | DKK -806K | -67% |
| EBITDA | DKK -5,3M | +5% |
| Net profit | DKK 35M | -84% |
| Total assets | DKK 1,1B | +9% |
| Equity | DKK 945,8M | +4% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -492 | 124 | -282 | -475 | -840 | -1.757 | -2.135 | -1.840 | -1.384 | -4.240 | 1.881 | -2.457 | -806 |
| Staff expenses | -1.199 | -1.042 | -1.084 | -1.185 | -1.132 | -2.169 | -3.467 | -3.164 | -3.409 | -3.442 | -3.695 | -4.104 | -4.488 |
| EBITDA | -1.691 | -816 | -304 | -804 | -2.730 | -5.251 | -6.008 | -5.004 | -4.320 | -7.682 | -1.814 | -5.561 | -5.294 |
| Depreciation & amort. | -283 | -283 | -288 | -166 | -123 | -136 | -276 | -755 | -997 | -1.136 | -191 | -195 | -199 |
| EBIT | -1.974 | -1.099 | -592 | -970 | -2.853 | -5.387 | -6.284 | -5.759 | -5.317 | -8.818 | -2.005 | -5.756 | -5.493 |
| Net financials | 40.270 | 35.827 | 47.177 | 119.355 | 464.152 | -1.087 | 21.846 | 40.931 | 27.501 | 82.927 | 30.359 | 273.689 | 48.202 |
| Profit before tax | 38.296 | 34.728 | 46.585 | 118.385 | 461.299 | -6.474 | 15.562 | 32.852 | 13.910 | 71.377 | 28.354 | 215.641 | 42.709 |
| Tax | 550 | 648 | 573 | 69 | -135 | 1.503 | 3.749 | 4.202 | 2.805 | 2.963 | 4.141 | 2.430 | 7.713 |
| Net profit | 37.746 | 34.080 | 46.012 | 118.316 | 461.434 | -7.977 | 11.813 | 28.650 | 11.105 | 68.414 | 24.213 | 213.211 | 34.996 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 431.283 | 457.053 | 372.492 | 451.624 | 812.370 | 819.941 | 835.636 | 874.439 | 780.452 | 863.538 | 911.579 | 979.443 | 1.069.770 |
| Equity | 395.443 | 386.763 | 305.246 | 373.445 | 792.051 | 721.255 | 668.921 | 634.922 | 644.719 | 713.967 | 697.953 | 910.837 | 945.833 |
| Long-term debt | 17.864 | 21.258 | 22.175 | 18.405 | 12.286 | 28.036 | 16.894 | 21.811 | 17.536 | 14.377 | 5.386 | 4.789 | 4.090 |
| Short-term debt | 17.976 | 49.032 | 45.071 | 59.774 | 8.033 | 70.650 | 149.821 | 217.706 | 118.197 | 135.194 | 208.240 | 63.817 | 119.847 |
| Total debt | 35.840 | 70.290 | 67.246 | 78.179 | 20.319 | 98.686 | 166.715 | 239.517 | 135.733 | 149.571 | 213.626 | 68.606 | 123.937 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NE Founder | Founder | 1987 | — | — |
EB Management | Management | 2015 | — | — |
JB Management | Management | 2017 | — | — |
| Audit | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SEBC II ApS | Company | 50.0% | 50.0% | 2014 |
SEBC I ApS | Company | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Erik Westen-Jensen | Founder | 0 companies |
| Eigild Bødker Christensen | Management | 0 companies |
| Jesper Bødker Christensen | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Allan Bødker Christensen | Board of Directors | 0 companies |