| Revenue | DKK 3,8M | -13% |
| EBITDA | DKK -189K | -120% |
| Net profit | DKK -268K | -134% |
| Total assets | DKK 2,2M | -9% |
| Equity | DKK 660K | -37% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.885 | 2.059 | 2.015 | 2.067 | 2.275 | 2.334 | 2.375 | 2.809 | 2.650 | 2.854 | 3.167 | 4.360 | 3.787 |
| Staff expenses | -1.951 | -2.040 | -1.985 | -1.911 | -2.116 | -2.269 | -2.168 | -2.822 | -2.803 | -2.691 | -3.322 | -3.393 | -3.976 |
| EBITDA | -24 | 19 | 30 | 156 | 160 | 65 | 207 | -13 | -152 | 163 | -155 | 968 | -189 |
| Depreciation & amort. | -0 | -3 | -5 | -13 | -29 | -29 | -19 | -10 | -13 | -15 | -32 | -34 | -43 |
| EBIT | -24 | 17 | 25 | 142 | 131 | 36 | 188 | -23 | -165 | 148 | -188 | 933 | -232 |
| Net financials | -19 | -11 | -12 | -7 | -5 | -8 | -23 | -27 | -23 | -18 | -56 | 12 | -18 |
| Profit before tax | -43 | 5 | 13 | 135 | 158 | 28 | 165 | -49 | -188 | 130 | -244 | 946 | -251 |
| Tax | 21 | 87 | 29 | 34 | 16 | 7 | -5 | -1 | -0 | 1 | -7 | 149 | 17 |
| Net profit | -64 | -82 | -16 | 101 | 142 | 21 | 170 | -48 | -188 | 130 | -237 | 796 | -268 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.462 | 1.343 | 1.450 | 1.390 | 1.569 | 1.557 | 1.828 | 1.670 | 1.900 | 2.097 | 1.869 | 2.465 | 2.245 |
| Equity | 362 | 280 | 264 | 365 | 507 | 428 | 597 | 549 | 361 | 490 | 254 | 1.050 | 660 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | -5 | 2 | 2 | 9 | 11 | 13 | 19 |
| Short-term debt | 1.099 | 1.062 | 1.186 | 1.025 | 1.063 | 1.129 | 1.231 | 1.121 | 1.539 | 1.607 | 1.616 | 1.415 | 1.585 |
| Total debt | 1.099 | 1.062 | 1.186 | 1.025 | 1.063 | 1.129 | 1.231 | 1.121 | 1.539 | 1.607 | 1.616 | 1.415 | 1.585 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Management | Management | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Elise Sandager | Management | 0 companies |