| Revenue | — | — |
| EBITDA | DKK 552K | +334% |
| Net profit | DKK 559K | +342% |
| Total assets | DKK 9,3M | +6% |
| Equity | DKK 7,8M | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -903 | 356 | -924 | -570 | 685 | 264 | 369 | 662 | 876 | 1.082 | 724 | 65 | -236 | 552 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -903 | 356 | -924 | -570 | 685 | 264 | 369 | 662 | 876 | 1.082 | 724 | 65 | -236 | 552 |
| Net financials | -462 | 370 | -1.183 | -558 | 683 | 248 | 349 | 640 | 877 | 1.087 | 744 | 79 | -221 | 565 |
| Profit before tax | -900 | 361 | -917 | -563 | 678 | 239 | 343 | 635 | 869 | 1.081 | 733 | 72 | -233 | 559 |
| Tax | -111 | 6 | 67 | 1 | -2 | -7 | -7 | -7 | -3 | -2 | -0 | 0 | -1 | 0 |
| Net profit | -789 | 355 | -984 | -563 | 681 | 247 | 350 | 642 | 872 | 1.083 | 733 | 72 | -231 | 559 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.786 | 4.135 | 3.125 | 3.176 | 3.867 | 4.147 | 4.528 | 5.202 | 5.391 | 9.545 | 11.261 | 10.401 | 8.764 | 9.330 |
| Equity | 2.424 | 4.130 | 3.050 | 2.486 | 3.167 | 3.414 | 3.764 | 4.406 | 5.278 | 6.361 | 7.560 | 7.517 | 7.286 | 7.845 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 174 | 135 |
| Short-term debt | 1.362 | 5 | 76 | 690 | 700 | 733 | 764 | 796 | 113 | 3.184 | 3.701 | 2.883 | 1.304 | 1.350 |
| Total debt | 1.362 | 5 | 76 | 690 | 700 | 733 | 764 | 796 | 113 | 3.184 | 3.701 | 2.883 | 1.478 | 1.485 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NJ | Audit | 1998 | — | — |
ES Management | Management | 1999 | — | — |
ES Founder | Founder | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Jørgen Villadsen | Audit | 0 companies |
| Else Sørensen | Management | 0 companies |
| Erik Sørensen | Founder | 0 companies |