| Revenue | DKK 6,3M | +8% |
| EBITDA | DKK 23K | -85% |
| Net profit | DKK -76K | -320% |
| Total assets | DKK 4,1M | -9% |
| Equity | DKK 1,5M | -5% |
| Employees | 8 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.680 | 5.669 | 6.035 | 5.397 | 2.228 | 2.083 | 2.479 | 2.227 | 5.768 | 6.211 | 6.355 | 5.814 | 6.265 |
| Staff expenses | -2.355 | -2.601 | -2.337 | -2.540 | -1.883 | -2.011 | -2.088 | -2.101 | -1.844 | -1.983 | -2.381 | -1.954 | -2.119 |
| EBITDA | 23 | -264 | 102 | -349 | 345 | 71 | 391 | 126 | 217 | 150 | 83 | 152 | 23 |
| Depreciation & amort. | -14 | -11 | -5 | -5 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 10 | -275 | 97 | -354 | 340 | 71 | 391 | 126 | 217 | 150 | 83 | 152 | 23 |
| Net financials | -44 | -76 | -30 | -42 | -48 | -39 | -69 | -77 | -57 | -55 | -61 | -107 | -117 |
| Profit before tax | -35 | -351 | 67 | -396 | 292 | 33 | 322 | 49 | 160 | 96 | 22 | 45 | -94 |
| Tax | -0 | -141 | 20 | -87 | 78 | 8 | 57 | 11 | 35 | 21 | 5 | 10 | -18 |
| Net profit | -35 | -210 | 47 | -308 | 214 | 25 | 265 | 38 | 125 | 74 | 17 | 34 | -76 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.939 | 3.013 | 2.802 | 3.072 | 2.915 | 3.041 | 3.324 | 3.570 | 3.636 | 3.781 | 4.056 | 4.470 | 4.068 |
| Equity | 1.218 | 1.008 | 1.055 | 746 | 961 | 986 | 1.251 | 1.289 | 1.413 | 1.488 | 1.505 | 1.539 | 1.463 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 787 | 811 | 835 | 860 | 1.027 |
| Short-term debt | 1.721 | 2.005 | 1.748 | 2.326 | 1.954 | 2.055 | 2.074 | 2.281 | 1.435 | 1.482 | 1.716 | 2.071 | 1.578 |
| Total debt | 1.721 | 2.005 | 1.748 | 2.326 | 1.954 | 2.055 | 2.074 | 2.281 | 2.223 | 2.293 | 2.551 | 2.931 | 2.605 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1991 | — | — |
PE Management | Management | 2004 | — | — |
CE Management | Management | 1991 | — | — |
PE Management | Management | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Pia Enig | Management | 0 companies |
| Carl-Christian Enig | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Henrik Fischer Kudsk | Board of Directors | 0 companies |
| Berta Enig | Board of Directors | 0 companies |