| Revenue | DKK 4M | -34% |
| EBITDA | DKK -892K | -197% |
| Net profit | DKK -779K | -222% |
| Total assets | DKK 3,8M | -18% |
| Equity | DKK 449K | -76% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6.550 | -3.791 | — | — | 6.467 | 6.938 | 7.327 | 6.602 | 5.613 | 6.714 | 6.556 | 6.447 | 6.083 | 3.998 |
| Staff expenses | -6.174 | -4.418 | -0 | -0 | -5.978 | -6.477 | -6.735 | -6.748 | -5.420 | -5.816 | -6.252 | -5.813 | -5.163 | -4.885 |
| EBITDA | 293 | 1.144 | 0 | 0 | 478 | 459 | 592 | -246 | 148 | 869 | 296 | 632 | 921 | -892 |
| Depreciation & amort. | -331 | -254 | -0 | -0 | -124 | -122 | -173 | -131 | -122 | -121 | -58 | -59 | -57 | -55 |
| EBIT | -38 | 890 | 0 | 0 | 354 | 337 | 419 | -377 | 26 | 747 | 238 | 573 | 863 | -946 |
| Net financials | 0 | 0 | 0 | 0 | -76 | -39 | -67 | -53 | -70 | -38 | -58 | -57 | -42 | -51 |
| Profit before tax | 162 | 1.019 | 0 | 0 | 278 | 299 | 353 | -430 | -44 | 710 | 180 | 516 | 821 | -997 |
| Tax | 35 | 251 | -0 | -0 | 80 | 54 | 88 | -104 | -3 | 156 | 42 | 115 | 184 | -218 |
| Net profit | 127 | 768 | 0 | 0 | 197 | 245 | 264 | -326 | -41 | 554 | 138 | 401 | 637 | -779 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.264 | 3.604 | 0 | 0 | 4.444 | 4.395 | 5.710 | 4.289 | 4.546 | 5.292 | 4.384 | 4.469 | 4.639 | 3.802 |
| Equity | 713 | 55 | 0 | 0 | 1.356 | 1.601 | 1.640 | 1.064 | 1.023 | 1.577 | 1.164 | 1.428 | 1.865 | 449 |
| Long-term debt | -569 | -303 | 0 | 0 | 311 | 243 | 452 | 171 | 549 | 500 | 0 | 0 | 0 | 0 |
| Short-term debt | -3.891 | -3.355 | 0 | 0 | 2.719 | 2.439 | 3.512 | 3.051 | 2.974 | 3.059 | 3.012 | 2.936 | 2.563 | 3.348 |
| Total debt | -4.460 | -3.658 | 0 | 0 | 3.030 | 2.682 | 3.964 | 3.223 | 3.523 | 3.559 | 3.012 | 2.936 | 2.563 | 3.348 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Founder | Founder | 1987 | — | — |
MS Management | Management | 1987 | — | — |
KS Management | Management | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
REKEMIDO HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Egon Schelle Bech | Founder | 0 companies |
| Michael Schelle Bech | Management | 0 companies |
| Kenneth Schelle Bech | Management | 0 companies |
| Dorte Bech | Chairman | 0 companies |
| Rebecca Holmegaard Bech | Board of Directors | 0 companies |