| Revenue | DKK 4K | -107% |
| EBITDA | DKK 4K | +100% |
| Net profit | DKK 312K | +114% |
| Total assets | DKK 2,5M | +14% |
| Equity | DKK 600K | -62% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 380 | 797 | 1.443 | 1.403 | 1.308 | 1.744 | 4.467 | 4.663 | 8.522 | 18.394 | -50 | -55 | 4 |
| Staff expenses | -0 | -257 | -340 | -316 | -223 | -279 | -2.473 | -3.986 | -5.403 | -1.632 | -0 | -0 | -0 |
| EBITDA | 380 | 540 | 1.103 | 1.087 | 1.085 | 1.465 | 1.994 | 607 | 2.789 | 16.762 | -50 | -2.427 | 4 |
| Depreciation & amort. | 275 | -703 | -739 | -801 | -1.104 | -1.119 | -1.091 | -872 | -1.066 | -55 | -0 | -0 | -0 |
| EBIT | 105 | -163 | 364 | 286 | -19 | 346 | 903 | -266 | 1.723 | 16.707 | -50 | -2.427 | 4 |
| Net financials | -66 | -189 | -246 | -206 | -279 | -245 | -138 | -144 | -132 | 100 | 314 | 47 | -144 |
| Profit before tax | 39 | -352 | 118 | 79 | -299 | 100 | 765 | -409 | 1.591 | 16.807 | 263 | -2.392 | -142 |
| Tax | 10 | -169 | 27 | 18 | -66 | 22 | 194 | -111 | 363 | 3.623 | 58 | -91 | -454 |
| Net profit | 29 | -184 | 91 | 62 | -233 | 78 | 571 | -298 | 1.228 | 13.183 | 205 | -2.300 | 312 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.444 | 6.249 | 6.763 | 5.870 | 8.317 | 8.796 | 7.835 | 9.426 | 11.980 | 18.313 | 11.443 | 2.156 | 2.466 |
| Equity | 1.584 | 1.401 | 1.491 | 1.553 | 1.320 | 1.399 | 1.770 | 1.271 | 2.499 | 13.682 | 3.888 | 1.587 | 600 |
| Long-term debt | 1.380 | 2.857 | 2.645 | 2.311 | 4.603 | 4.132 | 2.991 | 3.914 | 3.117 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.712 | 1.392 | 2.000 | 1.366 | 1.818 | 2.734 | 2.541 | 3.819 | 5.698 | 4.630 | 7.556 | 569 | 1.867 |
| Total debt | 3.091 | 4.249 | 4.646 | 3.676 | 6.421 | 6.867 | 5.532 | 7.733 | 8.814 | 4.630 | 7.556 | 569 | 1.867 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EN Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2010 | |
| Individual | 50.0% | 50.0% | 2010 | |
MADSEN & FOLDAGER ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Egon Nielsen | Management | 0 companies |
| Paul Erik Schøning | Board of Directors | 0 companies |
| Erna Tidemand Greth | Board of Directors | 0 companies |
| Jens Erik Smetana Christensen | Board of Directors | 0 companies |
| Erling Marinus Laursen | Board of Directors | 0 companies |
| Claus Madsen | Board of Directors | 0 companies |
| Nick Søndergaard Jarndorf | Board of Directors | 0 companies |
| Palle Jensen | Board of Directors | 0 companies |
| Klaus Jacobsen | Board of Directors | 0 companies |
| Linda Christensen | Board of Directors | 0 companies |