| Revenue | DKK 479K | -133% |
| EBITDA | DKK -33K | -109% |
| Net profit | DKK 136K | +111% |
| Total assets | DKK 21,4M | +7% |
| Equity | DKK 10,7M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 606 | 740 | 922 | 253 | 550 | 578 | 3.071 | 701 | 517 | 339 | 1.414 | -220 | -1.452 | 479 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 392 | 508 | 596 | 253 | 550 | 578 | 3.071 | 701 | 517 | 339 | 1.414 | -220 | 375 | -33 |
| Depreciation & amort. | -17 | -24 | -31 | -41 | -83 | -146 | -212 | -215 | -315 | -410 | -0 | -0 | -0 | -0 |
| EBIT | 375 | 484 | 566 | 212 | 466 | 431 | 2.858 | 486 | 202 | -71 | 1.414 | -220 | 375 | -33 |
| Net financials | -100 | -189 | -273 | -201 | -207 | -193 | -56 | 4 | -27 | -71 | -154 | -115 | -2.097 | 286 |
| Profit before tax | 275 | 295 | 293 | 11 | 259 | 238 | 2.802 | 490 | 175 | -141 | 1.259 | -335 | -1.722 | 253 |
| Tax | 65 | 84 | 77 | 10 | 57 | 58 | 605 | 133 | -13 | 53 | 277 | -74 | -434 | 117 |
| Net profit | 211 | 211 | 216 | 1 | 202 | 180 | 2.197 | 357 | 188 | -195 | 982 | -261 | -1.288 | 136 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.815 | 8.483 | 9.215 | 9.735 | 9.796 | 11.124 | 12.487 | 10.223 | 11.766 | 11.731 | 25.074 | 22.092 | 20.043 | 21.365 |
| Equity | 365 | 376 | 392 | 393 | 595 | 775 | 2.972 | 1.329 | 1.516 | 1.322 | 12.130 | 11.869 | 10.581 | 10.717 |
| Long-term debt | 4.782 | 6.853 | 8.269 | 8.592 | 17.014 | 19.084 | 8.895 | 8.334 | 9.600 | 9.513 | 9.738 | 7.246 | 6.875 | 6.461 |
| Short-term debt | 624 | 1.211 | 515 | 717 | 639 | 743 | 603 | 560 | 649 | 896 | 322 | 199 | 210 | 1.697 |
| Total debt | 5.406 | 8.063 | 8.784 | 9.309 | 17.652 | 19.827 | 9.497 | 8.894 | 10.249 | 10.409 | 10.059 | 7.445 | 7.085 | 8.159 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EF Founder | Founder | 1990 | — | — |
OS Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OLE STAXEN HOLDING ApS | Company | 100.0% | 100.0% | 2021 |
STJERNEBORG HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Fisker Laursen | Founder | 0 companies |
| Ole Staxen | Management | 0 companies |