| Revenue | DKK 233K | -11% |
| EBITDA | DKK 100K | -22% |
| Net profit | DKK 5K | -53% |
| Total assets | DKK 7,7M | -4% |
| Equity | DKK 4,4M | -3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 123 | 201 | 220 | 204 | 256 | 252 | 281 | 251 | 184 | 133 | 177 | 259 | 261 | 233 |
| Staff expenses | -466 | -491 | -465 | -187 | -181 | -179 | -129 | -133 | -132 | -135 | -120 | -120 | -132 | -133 |
| EBITDA | -343 | -290 | -245 | 17 | 76 | 73 | 152 | -1.038 | 51 | -2 | 57 | 139 | 129 | 100 |
| Depreciation & amort. | -0 | -0 | -277 | -4 | -4 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -343 | -290 | -521 | 13 | 72 | 69 | 152 | -1.038 | 51 | -2 | 57 | 139 | 129 | 100 |
| Net financials | 369 | 320 | 209 | 62 | 128 | 230 | -252 | 407 | 344 | 248 | -96 | -55 | -118 | -95 |
| Profit before tax | 25 | 31 | -313 | 75 | 200 | 299 | -99 | -631 | 395 | 245 | -39 | 84 | 11 | 5 |
| Tax | 548 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -523 | 31 | -313 | 75 | 200 | 299 | -99 | -631 | 395 | 245 | -39 | 84 | 11 | 5 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.518 | 11.381 | 9.936 | 9.776 | 9.963 | 10.089 | 9.849 | 9.010 | 9.247 | 9.319 | 8.347 | 8.265 | 7.994 | 7.682 |
| Equity | 6.250 | 6.182 | 5.869 | 5.845 | 5.943 | 6.139 | 5.934 | 5.194 | 5.479 | 5.611 | 4.672 | 4.639 | 4.528 | 4.398 |
| Long-term debt | 5.094 | 4.971 | 3.974 | 3.852 | 3.923 | 3.863 | 3.827 | 3.736 | 3.675 | 3.623 | 3.573 | 3.415 | 3.107 | 2.896 |
| Short-term debt | 174 | 228 | 93 | 80 | 97 | 87 | 89 | 80 | 93 | 85 | 101 | 212 | 359 | 388 |
| Total debt | 5.268 | 5.199 | 4.067 | 3.932 | 4.020 | 3.950 | 3.916 | 3.816 | 3.768 | 3.708 | 3.675 | 3.626 | 3.467 | 3.284 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ER Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Ejvind Riis Frederiksen | Management | 0 companies |