| Revenue | DKK -65K | -238% |
| EBITDA | DKK -317K | -105% |
| Net profit | DKK 1,4M | +5879% |
| Total assets | DKK 8,5M | +12% |
| Equity | DKK 6,4M | +27% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 670 | 33 | 401 | 355 | 72 | -107 | 131 | 501 | -122 | -61 | -68 | -61 | 47 | -65 |
| Staff expenses | -392 | -247 | -244 | -257 | -261 | -261 | -207 | -202 | -208 | -196 | -201 | -201 | -202 | -251 |
| EBITDA | 278 | 757 | 157 | 133 | -594 | -312 | -75 | 299 | -331 | -257 | -269 | -262 | -154 | -317 |
| Depreciation & amort. | -40 | 485 | -16 | -16 | -24 | -36 | -36 | -5 | -28 | -28 | -28 | -28 | -0 | -0 |
| EBIT | 238 | 271 | 141 | 117 | -618 | -348 | -112 | 294 | -358 | -285 | -297 | -290 | -154 | -317 |
| Net financials | -1.623 | -676 | -19 | -223 | -2.449 | 1.539 | 340 | -375 | 1.902 | 131 | -868 | -144 | 178 | 1.721 |
| Profit before tax | -1.385 | -194 | 121 | -106 | -3.067 | 1.190 | 228 | -81 | 1.544 | -154 | -1.165 | -434 | 23 | 1.404 |
| Tax | -346 | 102 | 42 | 18 | 5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.039 | -297 | 79 | -124 | -3.072 | 1.190 | 228 | -81 | 1.544 | -154 | -1.165 | -434 | 23 | 1.404 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.972 | 7.500 | 7.817 | 7.382 | 5.118 | 5.520 | 6.325 | 6.545 | 8.088 | 9.229 | 7.977 | 7.886 | 7.532 | 8.458 |
| Equity | 7.400 | 7.103 | 7.182 | 7.058 | 3.986 | 5.177 | 5.405 | 5.323 | 6.867 | 6.658 | 5.437 | 5.002 | 5.026 | 6.369 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 572 | 397 | 635 | 323 | 432 | 344 | 920 | 1.221 | 1.221 | 2.572 | 2.540 | 2.884 | 2.506 | 2.089 |
| Total debt | 572 | 397 | 635 | 323 | 1.132 | 344 | 920 | 1.221 | 1.221 | 2.572 | 2.540 | 2.884 | 2.506 | 2.089 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EH Audit | Audit | 1994 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 1993 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Hebsgaard Munk | Audit | 0 companies |
| Nanna Rønholt Ernst | Chairman | 0 companies |
| Nadia Rønholt Ernst | Board of Directors | 0 companies |
| Kristian Ernst | Board of Directors | 0 companies |
| Preben Ernst | Board of Directors | 0 companies |