| Revenue | DKK 2K | -100% |
| EBITDA | DKK -117K | +92% |
| Net profit | DKK -117K | +92% |
| Total assets | DKK 214K | -83% |
| Equity | DKK 214K | +18% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.350 | 7.540 | 7.985 | 6.853 | 6.220 | 5.613 | 5.616 | 5.006 | 2.587 | 3.149 | 3.412 | 935 | 1.364 | 2 |
| Staff expenses | -9.037 | -8.180 | -7.870 | -8.126 | -8.287 | -8.119 | -7.907 | -7.730 | -6.108 | -4.330 | -4.488 | -2.830 | -2.894 | -119 |
| EBITDA | 313 | -640 | 115 | -1.273 | -2.067 | -2.506 | -2.290 | -2.724 | -3.521 | -1.181 | -1.076 | -1.896 | -1.530 | -117 |
| Depreciation & amort. | 253 | -121 | -60 | -108 | -135 | -182 | -181 | -159 | -158 | -159 | -66 | -39 | -26 | -0 |
| EBIT | 59 | -761 | 55 | -1.381 | -2.202 | -2.689 | -2.471 | -2.883 | -3.678 | -1.339 | -1.142 | -1.935 | -1.557 | -117 |
| Net financials | 490 | 810 | 544 | 1.703 | -206 | 561 | 203 | 171 | 48 | -2 | -19 | -9 | 0 | 0 |
| Profit before tax | 549 | 49 | 599 | 322 | -2.409 | -2.128 | -2.268 | -2.711 | -3.630 | -1.342 | -1.161 | -1.944 | -1.557 | -117 |
| Tax | 95 | -15 | 147 | 64 | -90 | -30 | -32 | -64 | -0 | -48 | -0 | -0 | -0 | -0 |
| Net profit | 454 | 64 | 452 | 258 | -2.319 | -2.098 | -2.236 | -2.647 | -3.630 | -1.294 | -1.161 | -1.944 | -1.557 | -117 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.013 | 17.928 | 18.540 | 17.514 | 15.051 | 13.343 | 10.806 | 7.622 | 4.371 | 5.000 | 2.302 | 1.824 | 1.285 | 214 |
| Equity | 15.742 | 15.806 | 15.007 | 15.265 | 12.797 | 10.699 | 8.313 | 5.666 | 2.036 | 2.242 | 1.082 | 238 | 181 | 214 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.254 | 2.092 | 3.483 | 2.163 | 2.254 | 2.644 | 2.493 | 1.956 | 2.335 | 2.758 | 1.221 | 1.586 | 1.103 | 0 |
| Total debt | 3.254 | 2.092 | 3.483 | 2.163 | 2.254 | 2.644 | 2.493 | 1.956 | 2.335 | 2.758 | 1.221 | 1.586 | 1.103 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Management | Management | 2025 | — | — |
ET | Audit | 1992 | — | — |
CM Audit | Audit | 2005 | — | — |
| Audit | 1992 | — | — | |
EL Management | Management | 1992 | — | — |
PE Management | Management | 1992 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ELP INVEST ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Povl Erik Frank Henriksen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Carsten Munk Thomsen | Audit | 0 companies |
| REVISIONSFIRMAET A. ROLF LARSEN VEJLE, STATSAUTORISEREDE REVISORER A/S | Audit | 0 companies |
| Eva Lilja Petersen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |