| Revenue | DKK -50K | -30% |
| EBITDA | DKK -50K | +30% |
| Net profit | DKK 37,8M | +25% |
| Total assets | DKK 155,9M | +18% |
| Equity | DKK 126,3M | +19% |
| Employees | — | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | -62 | -10 | -24 | -28 | -28 | -28 | 30.212 | -51 | -128 | -396 | -792 | -71 | -50 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -15.059 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | 191 | 50 | -24 | -28 | -15 | -28 | 15.152 | -51 | -128 | -396 | -792 | -71 | -50 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.258 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | 191 | 50 | -24 | -28 | -15 | -28 | 12.895 | -51 | -128 | -396 | -792 | -71 | -50 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.223 | 3.502 | 6.116 | 4.347 | 5.723 | 7.897 | -1.205 | 8.890 | 14.475 | 31.273 | 48.119 | 30.368 | 37.854 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 7.414 | 3.552 | 120 | 4.319 | 5.708 | 7.869 | 11.690 | 8.839 | 14.347 | 30.877 | 47.327 | 30.296 | 37.803 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 127 | 30 | 21 | 3 | 7 | 15 | 2.876 | -44 | -57 | 51 | 398 | -25 | 51 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 7.287 | 3.522 | 99 | 4.316 | 5.702 | 7.854 | 8.814 | 8.883 | 14.404 | 30.826 | 46.929 | 30.321 | 37.752 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33.599 | 32.061 | 82.727 | 36.099 | 38.983 | 40.907 | 140.750 | 52.382 | 62.469 | 78.387 | 115.022 | 132.328 | 155.904 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 19.006 | 22.287 | 28.932 | 31.523 | 34.988 | 38.482 | 39.980 | 45.874 | 54.421 | 76.414 | 113.188 | 105.795 | 126.299 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.000 | 3.200 | 16.370 | 0 | 0 | 0 | 49.807 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.593 | 6.574 | 34.091 | 4.576 | 3.994 | 2.425 | 47.853 | 6.508 | 8.048 | 1.974 | 1.835 | 26.533 | 29.605 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.593 | 9.774 | 50.462 | 4.576 | 3.994 | 2.425 | 97.660 | 6.508 | 8.048 | 1.974 | 1.835 | 26.533 | 29.605 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EL Management | Management | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KML Holding 2020 ApS | Company | 33.3% | 0.0% | 2020 |
JML Holding 2020 ApS | Company | 33.3% | 0.0% | 2020 |
Pinehill Holding ApS | Company | 25.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Lohmann | Management | 0 companies |