| Revenue | DKK -36K | -34% |
| EBITDA | DKK -36K | +34% |
| Net profit | DKK -1,8M | -178% |
| Total assets | DKK 17,6M | -15% |
| Equity | DKK 17,6M | -12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | -48 | -27 | -43 | -69 | -73 | -60 | -69 | -82 | -57 | -39 | -55 | -36 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -25 | 54 | -48 | -27 | -43 | -69 | -73 | -960 | 7 | -82 | -57 | -39 | -55 | -36 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -33 | -33 | -263 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -25 | 54 | -48 | -27 | -43 | -69 | -105 | -993 | -256 | -82 | -57 | -39 | -55 | -36 |
| Net financials | 179 | 1.709 | 1.488 | 1.426 | -1.472 | 767 | 310 | 252 | 1.043 | 3.190 | -1.295 | 2.482 | 3.009 | -1.767 |
| Profit before tax | 154 | 1.686 | 1.440 | 1.398 | -1.515 | 698 | 205 | -742 | 787 | 3.108 | -1.352 | 2.443 | 2.954 | -1.803 |
| Tax | 24 | -64 | 148 | 299 | 3 | -1 | 10 | -1 | -0 | 554 | -0 | 123 | 651 | -0 |
| Net profit | 130 | 1.827 | 1.292 | 1.099 | -1.518 | 698 | 194 | -740 | 787 | 2.554 | -1.352 | 2.320 | 2.303 | -1.803 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.835 | 19.438 | 20.884 | 21.983 | 20.024 | 20.654 | 20.640 | 19.708 | 20.180 | 18.245 | 16.456 | 18.104 | 20.615 | 17.608 |
| Equity | 12.636 | 14.363 | 15.556 | 16.555 | 14.937 | 15.535 | 15.529 | 14.589 | 15.076 | 17.630 | 15.877 | 18.080 | 19.982 | 17.579 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 582 | 0 |
| Short-term debt | 5.198 | 5.074 | 5.328 | 5.428 | 5.087 | 5.119 | 5.111 | 5.119 | 5.104 | 615 | 579 | 25 | 51 | 28 |
| Total debt | 5.198 | 5.074 | 5.328 | 5.428 | 5.087 | 5.119 | 5.111 | 5.119 | 5.104 | 615 | 579 | 25 | 633 | 28 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EL Founder | Founder | 1996 | — | — |
PA Founder | Founder | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Eilif Larsen | Founder | 0 companies |
| Peter Angermann | Founder | 0 companies |