| Revenue | DKK 304K | +331% |
| EBITDA | DKK -196K | -377% |
| Net profit | DKK -420K | -550% |
| Total assets | DKK 3,5M | -13% |
| Equity | DKK 169K | -71% |
| Employees | 0 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 14 | 126 | 200 | 71 | 304 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 14 | 126 | 200 | 71 | -196 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 14 | 126 | 200 | 71 | -196 |
| Net financials | -82 | -76 | -67 | -135 | -725 |
| Profit before tax | -68 | 50 | 133 | -65 | -420 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -68 | 50 | 133 | -65 | -420 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 4.303 | 4.201 | 4.000 | 4.030 | 3.520 |
| Equity | 470 | 520 | 653 | 589 | 169 |
| Long-term debt | 3.820 | 3.604 | 3.328 | 948 | 670 |
| Short-term debt | 13 | 77 | 18 | 2.494 | 2.682 |
| Total debt | 3.833 | 3.681 | 3.347 | 3.441 | 3.351 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
EA Management | Management | 1997 – 2011 |
LJ Audit | Audit | 2001 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 1997 – 2003 | |
| Board of Directors | 1997 – 2005 | |
| Chairman | 2010 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.33–49.99% | 33.33–49.99% | 2015 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2016 | |
| Company | 10–14.99% | 10–14.99% | 2012 | |
| Individual | 5–9.99% | 5–9.99% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Ebbe Andersen | Management | 0 companies |
| Lilly Jeppesen | Audit | 0 companies |
| Steffen Larsen | Board of Directors | 0 companies |
| Hans Grydehøj | Board of Directors | 0 companies |
| Jan Fabricius | Chairman | 0 companies |