| Revenue | DKK 5,3M | +2% |
| EBITDA | DKK 47K | +111% |
| Net profit | DKK -198K | +76% |
| Total assets | DKK 4,5M | +5% |
| Equity | DKK 85K | -69% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.005 | 2.301 | 1.886 | 2.115 | 1.374 | 1.453 | 1.181 | 2.496 | 912 | 1.486 | 4.452 | 5.094 | 5.176 | 5.266 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3.810 | -5.079 | -5.625 | -5.219 |
| EBITDA | 403 | 877 | 67 | 730 | 187 | 247 | -245 | 1.119 | -480 | 46 | 643 | 14 | -448 | 47 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -324 | -371 | -307 | -241 |
| EBIT | 403 | 877 | 67 | 730 | 187 | 247 | -245 | 1.119 | -480 | 46 | 318 | -357 | -756 | -194 |
| Net financials | -219 | -159 | -165 | -79 | -46 | -44 | -23 | 3 | -22 | -11 | -16 | -48 | -57 | -104 |
| Profit before tax | 184 | 719 | -97 | 651 | 141 | 203 | -268 | 1.122 | -502 | 34 | 303 | -404 | -813 | -298 |
| Tax | 55 | 385 | 1.420 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -150 | -0 | -100 |
| Net profit | 129 | 334 | -1.517 | 651 | 141 | 203 | -268 | 1.122 | -502 | 34 | 303 | -254 | -813 | -198 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.731 | 13.725 | 4.616 | 3.800 | 3.742 | 3.921 | 3.834 | 3.944 | 4.346 | 4.888 | 4.389 | 4.900 | 4.314 | 4.518 |
| Equity | 1.444 | 1.778 | 261 | 911 | 1.052 | 1.255 | 888 | 2.010 | 1.008 | 1.042 | 1.345 | 1.090 | 278 | 85 |
| Long-term debt | 10.702 | 10.257 | 2.996 | 1.837 | 1.602 | 1.635 | 1.495 | 1.008 | 1.524 | 1.688 | 1.358 | 1.233 | 1.305 | 1.339 |
| Short-term debt | 1.585 | 1.691 | 1.359 | 1.052 | 1.088 | 1.031 | 1.451 | 927 | 1.814 | 2.158 | 1.685 | 2.576 | 2.732 | 3.093 |
| Total debt | 12.287 | 11.948 | 4.355 | 2.888 | 2.690 | 2.665 | 2.946 | 1.934 | 3.338 | 3.846 | 3.044 | 3.810 | 4.037 | 4.433 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
P | Audit | 1998 | — | — |
MD Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MARTIN EIGENBROTH HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| PricewaterhouseCoopers | Audit | 0 companies |
| Martin Damsgaard Eigenbroth | Management | 0 companies |
| Lene Lisbeth Eigenbroth | Board of Directors | 0 companies |
| Mette Eigenbroth Bundgaard | Board of Directors | 0 companies |
| Ulrik Schärfe Eigenbroth | Board of Directors | 0 companies |
| Mia-Maja Mejlgaard Negru | Board of Directors | 0 companies |
| Peter Eigenbroth | Board of Directors | 0 companies |
| Teis Brøting | Chairman | 0 companies |
| Brian Noach Bertelsen | Chairman | 0 companies |