| Revenue | DKK 779K | +87% |
| EBITDA | DKK 779K | +87% |
| Net profit | DKK 360K | +727% |
| Total assets | DKK 13,2M | +0% |
| Equity | DKK 3,4M | +12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -298 | 702 | 780 | 687 | 801 | 741 | 1.016 | 909 | 1.058 | 829 | 897 | 418 | 779 |
| Staff expenses | -83 | -9 | -1 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -381 | 424 | 779 | 686 | 801 | 741 | 1.016 | 909 | 1.058 | 829 | 897 | 418 | 779 |
| Depreciation & amort. | 142 | -111 | -111 | -117 | -132 | -126 | -109 | -109 | -112 | -141 | -164 | -164 | -132 |
| EBIT | -523 | 313 | 668 | 568 | 669 | 615 | 907 | 801 | 947 | 688 | 733 | 254 | 647 |
| Net financials | -626 | -464 | -334 | -402 | -376 | -284 | -264 | -287 | -295 | -173 | -200 | -145 | -161 |
| Profit before tax | -1.149 | -151 | 334 | 167 | 293 | 331 | 643 | 514 | 651 | 515 | 533 | 108 | 487 |
| Tax | -0 | -0 | 92 | 63 | 98 | 92 | 165 | 142 | 155 | 138 | 149 | 65 | 126 |
| Net profit | -1.149 | -151 | 242 | 104 | 195 | 239 | 478 | 372 | 496 | 377 | 384 | 44 | 360 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.973 | 12.449 | 13.696 | 13.848 | 13.985 | 13.921 | 13.755 | 13.763 | 13.633 | 13.767 | 13.498 | 13.166 | 13.202 |
| Equity | — | 59 | 302 | 405 | 601 | 840 | 1.318 | 1.690 | 2.186 | 2.563 | 2.947 | 2.990 | 3.351 |
| Long-term debt | 17.847 | 17.387 | 16.926 | 8.900 | 8.588 | 8.257 | 7.813 | 7.363 | 8.362 | 7.758 | 7.006 | 7.510 | 7.139 |
| Short-term debt | 3.817 | 3.687 | 4.931 | 4.542 | 4.796 | 4.824 | 4.624 | 4.710 | 3.086 | 3.447 | 3.545 | 2.666 | 2.713 |
| Total debt | 12.763 | 12.389 | 13.395 | 13.442 | 13.384 | 13.081 | 12.437 | 12.073 | 11.448 | 11.205 | 10.551 | 10.176 | 9.851 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET Founder | Founder | 1997 | — | — |
MW Audit | Audit | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Toftegaard | Founder | 0 companies |
| Morten Wagner | Audit | 0 companies |