| Revenue | DKK -54K | -32% |
| EBITDA | DKK -748K | +1% |
| Net profit | DKK 491K | -71% |
| Total assets | DKK 32,5M | -1% |
| Equity | DKK 32,3M | -1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.714 | 844 | -91 | 0 | -568 | -97 | -156 | -176 | -127 | -276 | -176 | -146 | -79 | -54 |
| Staff expenses | -0 | -0 | -60 | -174 | -162 | -203 | -424 | -389 | -393 | -523 | -645 | -630 | -678 | -694 |
| EBITDA | 10.604 | 974 | -383 | -350 | 257 | -300 | -580 | -565 | -520 | -799 | -822 | -776 | -757 | -748 |
| Depreciation & amort. | -0 | -0 | -17 | -1 | -10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 10.604 | 974 | -400 | -352 | 247 | -300 | -580 | -565 | -520 | -799 | -822 | -776 | -757 | -748 |
| Net financials | 304 | -2.516 | 3.090 | 4.264 | -1.418 | 4.775 | 1.529 | -572 | -466 | 4.658 | -2.907 | 1.400 | 2.812 | 1.169 |
| Profit before tax | 10.908 | 463 | 2.691 | 3.912 | -1.171 | 4.435 | 916 | -1.148 | -994 | 3.774 | -3.730 | 624 | 2.055 | 421 |
| Tax | 27 | 12 | 577 | 927 | -382 | 963 | -36 | -296 | -257 | 633 | -1.058 | -39 | 381 | -70 |
| Net profit | 10.882 | 451 | 2.114 | 2.985 | -789 | 3.472 | 952 | -852 | -737 | 3.140 | -2.672 | 663 | 1.674 | 491 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 31.021 | 30.256 | 35.069 | 34.314 | 30.756 | 34.251 | 33.545 | 32.429 | 31.646 | 34.378 | 30.650 | 31.043 | 32.629 | 32.460 |
| Equity | 31.011 | 30.240 | 32.054 | 33.339 | 30.699 | 34.070 | 33.297 | 32.340 | 31.203 | 34.232 | 30.360 | 30.909 | 32.464 | 32.296 |
| Long-term debt | 0 | 0 | 1.500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 10 | -15 | 1.515 | 976 | 57 | 181 | 247 | 89 | 444 | 146 | 290 | 134 | 164 | 165 |
| Total debt | 10 | -15 | 3.015 | 976 | 57 | 181 | 247 | 89 | 444 | 146 | 290 | 134 | 164 | 165 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EB Founder | Founder | 1990 | — | — |
BK | Audit | 1996 | — | — |
| Audit | 1990 | — | — | |
VN Founder | Founder | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Bremer | Founder | 0 companies |
| Bent Klejnstrup Frandsen | Audit | 0 companies |
| Revisionsfirmaet Bruun & Dalgaard | Audit | 0 companies |
| Vivi Nørby Andersen | Founder | 0 companies |
| Carsten Færge Kristensen | Board of Directors | 0 companies |
| Louise Storgaard Nielsen | Board of Directors | 0 companies |
| Benny Holm Thomsen | Board of Directors | 0 companies |
| Sebastian Broder Nielsen | Board of Directors | 0 companies |
| Valdemar Broder Nielsen | Board of Directors | 0 companies |