| Revenue | DKK 1,1M | +51% |
| EBITDA | DKK 512K | +82% |
| Net profit | DKK -1K | -100% |
| Total assets | DKK 7,7M | -46% |
| Equity | DKK 2,8M | -78% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 586 | -244 | -788 | -465 | -653 | -935 | -1.563 | 121 | -1.028 | 450 | 504 | 346 | 715 | 1.082 |
| Staff expenses | -0 | -0 | -376 | -318 | -61 | -0 | -72 | -118 | -218 | -353 | -404 | -388 | -434 | -571 |
| EBITDA | 586 | -244 | -1.164 | -783 | -714 | -935 | -1.635 | 3 | -1.363 | 97 | 100 | -42 | 282 | 512 |
| Depreciation & amort. | -0 | -5 | -16 | -22 | -75 | -243 | -258 | -261 | -256 | -266 | -266 | -270 | -356 | -571 |
| EBIT | 586 | -249 | -1.179 | -805 | -788 | -1.178 | -1.893 | -259 | -1.619 | -169 | -167 | -312 | -75 | -60 |
| Net financials | -277 | 587 | 859 | 2.288 | 1.548 | 30 | 28.855 | 712 | 581 | 134 | 43 | 1.251 | 6.503 | -27 |
| Profit before tax | 310 | 338 | 246 | 1.483 | 1.077 | -583 | 27.543 | 453 | -505 | -35 | -124 | 938 | 6.428 | -86 |
| Tax | 85 | -355 | 283 | 102 | 159 | 283 | 290 | 42 | 266 | 13 | 41 | -9 | 637 | -85 |
| Net profit | 224 | 693 | -37 | 1.381 | 918 | -865 | 27.253 | 411 | -772 | -48 | -165 | 948 | 5.791 | -1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.052 | 2.549 | 3.126 | 5.009 | 5.940 | 4.750 | 7.231 | 8.128 | 7.238 | 7.479 | 7.324 | 8.392 | 14.331 | 7.679 |
| Equity | 1.969 | 1.011 | 174 | 1.556 | 1.174 | -591 | 6.661 | 7.073 | 6.301 | 6.253 | 6.088 | 7.036 | 12.827 | 2.826 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 670 |
| Short-term debt | 1.083 | 1.208 | 2.952 | 3.454 | 4.766 | 5.342 | 570 | 1.055 | 937 | 1.226 | 1.047 | 1.189 | 1.387 | 4.140 |
| Total debt | 1.083 | 1.208 | 2.952 | 3.454 | 4.766 | 5.342 | 570 | 1.055 | 937 | 1.226 | 1.047 | 1.189 | 1.387 | 4.810 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ØB | Audit | 1987 | — | — |
MI Audit | Audit | 1994 | — | — |
AO Management | Management | 2008 | — | — |
AL Founder | Founder | 1987 | — | — |
FL Audit | Audit | 1999 | — | — |
HS Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EIDORFF HOLDING ApS | Company | 66.7% | 66.7% | 2016 |
Frederik Eidorff Holding ApS | Company | 25.0% | 25.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Økonomichef Bjørn Eidorff | Audit | 0 companies |
| MLE II ApS | Audit | 0 companies |
| Anne Overgaard Eidorff | Management | 0 companies |
| Aksel Laurits Pedersen | Founder | 0 companies |
| F L REVISION | Audit | 0 companies |
| Henrik Skov | Management | 0 companies |