| Revenue | DKK -72K | +63% |
| EBITDA | DKK -374K | +4% |
| Net profit | DKK 1,6M | +25% |
| Total assets | DKK 13,1M | +12% |
| Equity | DKK 12,5M | +9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 66 | 66 | 66 | 44 | -32 | -24 | -52 | -25 | 17 | -17 | 45 | -73 | -44 | -72 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -180 | -180 | -180 | -180 | -180 | -180 | -235 | -301 | -301 |
| EBITDA | 24 | 21 | 8 | 249 | -32 | -204 | -232 | -205 | -163 | -197 | -135 | -308 | -391 | -374 |
| Depreciation & amort. | 10 | -12 | -12 | -0 | -0 | -0 | -0 | -34 | -40 | -40 | -0 | -0 | -0 | -0 |
| EBIT | 14 | 9 | -4 | 249 | -32 | -204 | -232 | -239 | -204 | -237 | -135 | -308 | -391 | -374 |
| Net financials | 536 | 538 | 1.154 | 2.986 | 915 | 1.372 | -1.298 | 2.875 | 4.068 | 1.646 | -2.004 | 1.134 | 2.041 | 2.430 |
| Profit before tax | 550 | 547 | 1.150 | 3.235 | 882 | 1.168 | -1.529 | 2.636 | 3.864 | 1.409 | -2.140 | 827 | 1.650 | 2.056 |
| Tax | 142 | 131 | 291 | 755 | 196 | 261 | -338 | 585 | 851 | 313 | -465 | 182 | 373 | 458 |
| Net profit | 408 | 416 | 859 | 2.481 | 686 | 907 | -1.191 | 2.051 | 3.013 | 1.096 | -1.675 | 645 | 1.277 | 1.598 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.734 | 12.006 | 12.764 | 14.037 | 13.784 | 14.165 | 12.594 | 16.613 | 19.841 | 19.465 | 14.494 | 14.476 | 11.768 | 13.133 |
| Equity | 11.658 | 11.977 | 12.738 | 13.394 | 13.665 | 14.072 | 12.563 | 14.314 | 17.053 | 17.049 | 14.473 | 14.428 | 11.505 | 12.503 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.938 | 1.880 | 1.823 | 0 | 0 | 0 | 0 |
| Short-term debt | 76 | 28 | 27 | 644 | 119 | 93 | 31 | 361 | 909 | 593 | 21 | 48 | 263 | 629 |
| Total debt | 76 | 28 | 27 | 644 | 119 | 93 | 31 | 2.299 | 2.789 | 2.416 | 21 | 48 | 263 | 629 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OI Audit | Audit | 1998 | — | — |
EP Founder | Founder | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Otto Idon Lops | Audit | 0 companies |
| Ejvind Petersen | Founder | 0 companies |