| Revenue | DKK -1,3M | -214% |
| EBITDA | DKK -1,3M | -619% |
| Net profit | DKK -1,3M | -982% |
| Total assets | DKK 1,3M | -66% |
| Equity | DKK 844K | -61% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 603 | 821 | 480 | 621 | 1.704 | 1.231 | 1.106 | 1.372 | 882 | 1.078 | 1.253 | 1.374 | 1.146 | -1.308 |
| Staff expenses | -598 | -515 | -561 | -612 | -834 | -1.096 | -694 | -690 | -689 | -759 | -1.046 | -804 | -894 | -0 |
| EBITDA | 5 | 305 | -81 | 9 | 871 | 134 | 412 | 682 | 192 | 320 | 206 | 571 | 252 | -1.308 |
| Depreciation & amort. | 1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -8 | -8 | -13 | -15 | -20 | -20 |
| EBIT | 4 | 305 | -81 | 9 | 871 | 134 | 412 | 682 | 185 | 312 | 193 | 556 | 232 | -1.328 |
| Net financials | -40 | -51 | -66 | -126 | -101 | -64 | -41 | -69 | 11 | -84 | -50 | -44 | -27 | -16 |
| Profit before tax | -36 | 255 | -146 | -117 | 770 | 70 | 371 | 614 | 195 | 227 | 142 | 511 | 205 | -1.344 |
| Tax | -0 | -67 | -33 | -15 | 172 | 18 | 84 | 148 | 57 | 57 | 37 | 119 | 53 | -0 |
| Net profit | -36 | 321 | -113 | -102 | 598 | 52 | 287 | 466 | 139 | 170 | 105 | 392 | 152 | -1.344 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 960 | 2.900 | 3.411 | 4.871 | 4.287 | 3.144 | 5.565 | 7.005 | 8.096 | 5.545 | 3.963 | 9.037 | 3.898 | 1.325 |
| Equity | -279 | 42 | -71 | -173 | 425 | 477 | 764 | 1.230 | 1.368 | 1.539 | 1.644 | 2.036 | 2.188 | 844 |
| Long-term debt | 400 | 400 | 400 | 800 | 0 | 0 | 0 | 0 | 0 | 44 | 13 | 160 | 63 | 0 |
| Short-term debt | 840 | 2.458 | 3.082 | 4.244 | 3.862 | 2.668 | 4.381 | 5.027 | 6.027 | 3.370 | 2.306 | 6.640 | 1.643 | 478 |
| Total debt | 1.240 | 2.858 | 3.482 | 5.044 | 3.862 | 2.668 | 4.381 | 5.027 | 6.027 | 3.414 | 2.319 | 6.800 | 1.707 | 478 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1994 | — | — |
PE Management | Management | 1994 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
| Individual | 50.0% | 50.0% | 2025 | |
Eriksen og Co ApS | Company | 100.0% | 100.0% | 2020 |
| Individual | 10.0% | 10.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Jens Gehl | Board of Directors | 0 companies |
| Lisbeth Terpager | Chairman | 0 companies |
| Ramatu Lukman | Board of Directors | 0 companies |
| Morten Wind Lindegaard | Board of Directors | 0 companies |
| Benson Uwatse | Board of Directors | 0 companies |