| Revenue | DKK 4,3M | -31% |
| EBITDA | DKK -321K | -117% |
| Net profit | DKK -4,5M | +63% |
| Total assets | DKK 70,5M | -1% |
| Equity | DKK 1,7M | -73% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.926 | 4.316 | 4.710 | 5.888 | 5.215 | 3.907 | 2.672 | 3.584 | 4.643 | 9.823 | 6.502 | 6.257 | 4.302 |
| Staff expenses | -2.848 | -3.293 | -3.289 | -3.817 | -3.835 | -3.465 | -2.485 | -3.141 | -2.617 | -4.521 | -4.640 | -4.388 | -4.622 |
| EBITDA | 1.077 | 1.023 | 1.421 | 2.071 | 1.375 | 480 | 99 | 426 | 1.990 | 5.302 | 6.913 | 1.869 | -321 |
| Depreciation & amort. | 399 | 414 | 435 | 440 | 474 | -472 | -479 | -584 | -1.369 | -8.234 | 2.525 | -14.139 | -1.338 |
| EBIT | 679 | 609 | 985 | 1.631 | 901 | 8 | -380 | -158 | 621 | -2.932 | 4.388 | -12.270 | -1.658 |
| Net financials | -54 | -148 | -278 | 51 | -170 | -199 | -339 | -215 | -1.011 | -1.790 | -2.046 | -3.527 | -4.163 |
| Profit before tax | 624 | 461 | 707 | 1.682 | 732 | -191 | -718 | -373 | -390 | -4.722 | 2.342 | -15.798 | -5.821 |
| Tax | 156 | -23 | 176 | 397 | 161 | -42 | -155 | -82 | -84 | -1.036 | 527 | -3.471 | -1.280 |
| Net profit | 468 | 484 | 531 | 1.285 | 571 | -149 | -564 | -291 | -306 | -3.686 | 1.815 | -12.327 | -4.541 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.870 | 8.491 | 8.880 | 10.130 | 10.301 | 10.251 | 7.228 | 7.936 | 90.494 | 82.110 | 84.540 | 71.259 | 70.486 |
| Equity | 4.751 | 4.735 | 4.766 | 5.551 | 5.622 | 5.223 | 1.059 | 768 | 27.495 | 16.998 | 18.562 | 6.236 | 1.694 |
| Long-term debt | 460 | 290 | 119 | 82 | 0 | 0 | 0 | 0 | 50.000 | 50.611 | 51.197 | 51.121 | 48.846 |
| Short-term debt | 1.492 | 2.450 | 3.005 | 3.530 | 3.720 | 4.133 | 5.391 | 6.397 | 3.419 | 5.957 | 5.709 | 8.302 | 15.625 |
| Total debt | 1.952 | 2.740 | 3.124 | 3.612 | 3.720 | 4.133 | 5.391 | 6.397 | 53.419 | 56.568 | 56.906 | 59.424 | 64.472 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EV Management | Management | 2025 | — | — |
LP Founder | Founder | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
S 281 ELIN APS | Company | 33.3% | 33.3% | 2025 |
S 226 HOLDING ApS | Company | 25.0% | 25.0% | 2025 |
ULLA LINDBLAD HOLDING ApS | Company | 15.0% | 15.0% | 2025 |
S 430 WELL-BANK HOLDING ApS | Company | 15.0% | 15.0% | 2025 |
S 433 GITTE TORBEN INVEST, SKAGEN ApS | Company | 5.0% | 5.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Elin Vigarsdottir Tindskard | Management | 0 companies |
| Lars Pedersen Mose | Founder | 0 companies |
| Ulla Lindblad Mose | Board of Directors | 0 companies |
| Tommy Mose | Board of Directors | 0 companies |
| Christian Pilegaard | Board of Directors | 0 companies |
| Jens Christian Bang Andersen | Chairman | 0 companies |