| Revenue | DKK 1,7M | +3% |
| EBITDA | DKK -443K | +0% |
| Net profit | DKK -570K | +24% |
| Total assets | DKK 2,2M | -15% |
| Equity | DKK -943K | -153% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.957 | 4.015 | 5.063 | 3.636 | 4.447 | 3.518 | 2.961 | 2.625 | 1.983 | 1.938 | 2.248 | 1.775 | 1.615 | 1.671 |
| Staff expenses | -5.882 | -4.887 | -4.713 | -4.549 | -4.197 | -3.943 | -2.693 | -2.514 | -2.504 | -2.163 | -2.147 | -1.997 | -2.060 | -2.114 |
| EBITDA | -925 | -1.637 | 350 | -913 | 250 | -425 | 269 | 111 | -532 | -224 | 90 | -222 | -444 | -443 |
| Depreciation & amort. | 86 | -60 | -123 | -42 | -18 | -10 | -9 | -9 | -3 | -3 | -10 | -11 | -11 | -11 |
| EBIT | -1.011 | -1.697 | 227 | -955 | 232 | -434 | 260 | 102 | -535 | -227 | 80 | -233 | -456 | -454 |
| Net financials | -299 | -83 | -165 | -351 | -173 | -300 | -78 | -134 | 290 | -52 | -68 | -32 | -125 | -115 |
| Profit before tax | -1.559 | -1.780 | 62 | -1.306 | 59 | -734 | 181 | -32 | -245 | -279 | 12 | -265 | -580 | -570 |
| Tax | -384 | -455 | 1.123 | -0 | -200 | 200 | -378 | -227 | 53 | -170 | -149 | -119 | 165 | -0 |
| Net profit | -1.174 | -1.326 | -1.061 | -1.306 | 259 | -934 | 560 | 195 | -298 | -109 | 160 | -146 | -745 | -570 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.237 | 7.183 | 5.189 | 4.945 | 4.658 | 3.557 | 4.299 | 4.015 | 3.537 | 4.544 | 3.346 | 3.002 | 2.592 | 2.191 |
| Equity | -1.223 | 1.451 | 1.390 | 84 | 343 | -591 | 569 | 764 | 467 | 358 | 518 | 372 | -373 | -943 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 245 | 193 | 200 | 1.649 | 1.941 |
| Short-term debt | 9.460 | 5.732 | 3.799 | 4.861 | 4.315 | 4.148 | 3.730 | 3.251 | 3.070 | 3.942 | 2.634 | 2.430 | 1.317 | 1.193 |
| Total debt | 9.460 | 5.732 | 3.799 | 4.861 | 4.315 | 4.148 | 3.730 | 3.251 | 3.070 | 4.186 | 2.827 | 2.630 | 2.965 | 3.134 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SF | Founder | 1988 | — | — |
DR Audit | Audit | 1988 | — | — |
MJ Management | Management | 1988 | — | — |
LT Founder | Founder | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ENILORAK ApS | Company | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Fruelund Tornvig Jensen | Founder | 0 companies |
| Dana Revision | Audit | 0 companies |
| Michael Jørgensen | Management | 0 companies |
| Lars Tornvig Jensen | Founder | 0 companies |
| Henrik Kjær Jensen | Board of Directors | 0 companies |
| Inger Marie Stokholm Nørlinger | Board of Directors | 0 companies |
| Torodd Lie | Board of Directors | 0 companies |