| Revenue | DKK 22,6M | -36% |
| EBITDA | DKK -1M | -138% |
| Net profit | DKK -1,1M | -158% |
| Total assets | DKK 10,2M | -53% |
| Equity | DKK 1,1M | -91% |
| Employees | 43 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.886 | — | — | — | — | — | 19.568 | 22.318 | 26.708 | 28.557 | 30.863 | 35.277 | 22.640 |
| Staff expenses | -2.721 | -0 | -0 | -0 | -0 | -0 | -15.261 | -18.469 | -21.842 | -26.903 | -30.319 | -32.582 | -23.660 |
| EBITDA | -41 | 0 | 0 | 0 | 0 | 0 | 4.307 | 3.848 | 4.865 | 1.654 | 544 | 2.695 | -1.021 |
| Depreciation & amort. | -62 | -0 | -0 | -0 | -0 | -0 | -196 | -216 | -159 | -246 | -317 | -414 | -352 |
| EBIT | -103 | 0 | 0 | 0 | 0 | 0 | 4.111 | 3.632 | 4.706 | 1.409 | 227 | 2.282 | -1.373 |
| Net financials | -14 | 0 | 0 | 0 | 0 | 0 | 147 | 257 | 318 | 416 | 191 | 121 | -29 |
| Profit before tax | -114 | 0 | 0 | 0 | 0 | 0 | 4.258 | 3.889 | 5.024 | 1.825 | 418 | 2.403 | -1.402 |
| Tax | -28 | -0 | -0 | -0 | -0 | -0 | 937 | 856 | 1.105 | 401 | 92 | 529 | -308 |
| Net profit | -86 | 0 | 0 | 0 | 0 | 0 | 3.321 | 3.033 | 3.919 | 1.423 | 326 | 1.874 | -1.094 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.224 | 0 | 0 | 0 | 0 | 0 | 19.709 | 23.199 | 27.856 | 30.389 | 19.477 | 21.792 | 10.221 |
| Equity | 488 | 0 | 0 | 0 | 0 | 0 | 11.579 | 14.612 | 18.531 | 19.955 | 10.281 | 12.155 | 1.061 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 2.905 | 2.583 | 2.293 | 1.847 | 1.682 | 1.526 | 1.374 |
| Short-term debt | -735 | 0 | 0 | 0 | 0 | 0 | 4.792 | 5.568 | 6.483 | 8.082 | 6.863 | 7.502 | 7.253 |
| Total debt | -735 | 0 | 0 | 0 | 0 | 0 | 7.697 | 8.151 | 8.776 | 9.929 | 8.544 | 9.028 | 8.627 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EE Management | Management | 1998 | — | — |
ED Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HESTIA GRUPPEN A/S | Company | 100.0% | 100.0% | 2015 |
HESTIA EJENDOMME ApS | Company | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Ejler Ejlersen | Management | 0 companies |
| Erik Dybdahl | Management | 0 companies |