| Revenue | DKK 390K | +58% |
| EBITDA | DKK 390K | +58% |
| Net profit | DKK 119K | -19% |
| Total assets | DKK 7,8M | -1% |
| Equity | DKK 2,9M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 950 | 854 | 845 | 800 | 921 | 940 | 892 | 1.719 | 369 | 262 | 320 | 236 | 247 | 390 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 526 | 486 | 435 | 493 | 659 | 679 | 667 | 1.719 | 2.867 | 262 | 320 | 236 | 247 | 390 |
| Depreciation & amort. | 66 | -66 | -66 | -66 | -659 | -1.354 | -934 | -47 | 1.249 | -45 | -45 | -38 | -38 | -38 |
| EBIT | 461 | 420 | 368 | 426 | 1 | -675 | -267 | 1.673 | 1.618 | 217 | 275 | 198 | 208 | 351 |
| Net financials | -511 | -547 | -493 | -499 | -484 | 667 | -343 | -345 | -262 | -10 | -101 | -83 | -19 | -198 |
| Profit before tax | -50 | -127 | -125 | -73 | -484 | -8 | -610 | 1.328 | 1.356 | 207 | 175 | 115 | 189 | 153 |
| Tax | -12 | -237 | -29 | -21 | -95 | -233 | 61 | 37 | -4 | 29 | 39 | 13 | 42 | 34 |
| Net profit | -38 | 110 | -96 | -52 | -389 | 224 | -671 | 1.290 | 1.360 | 178 | 136 | 101 | 148 | 119 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.002 | 16.094 | 16.078 | 16.089 | 15.446 | 11.155 | 9.921 | 7.783 | 8.444 | 8.509 | 7.837 | 7.864 | 7.857 | 7.813 |
| Equity | 2.236 | 2.346 | 2.250 | 2.198 | 1.809 | 1.136 | 142 | 1.433 | 2.793 | 2.421 | 2.557 | 2.658 | 2.806 | 2.925 |
| Long-term debt | 7.635 | 7.534 | 7.402 | 6.990 | 6.666 | 5.828 | 5.529 | 2.418 | 5.460 | 5.437 | 4.690 | 4.690 | 4.690 | 4.690 |
| Short-term debt | 5.258 | 5.579 | 5.806 | 6.258 | 6.461 | 4.167 | 4.249 | 3.933 | 191 | 651 | 590 | 516 | 362 | 198 |
| Total debt | 12.894 | 13.113 | 13.208 | 13.249 | 13.127 | 9.994 | 9.779 | 6.351 | 5.651 | 6.088 | 5.280 | 5.206 | 5.052 | 4.888 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EA Founder | Founder | 1999 | — | — |
PM Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AKTIESELSKABET AF 28. APRIL 1976. RISSKOV | Company | 100.0% | 100.0% | 2020 |
Due Invest ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Elin Andersen | Founder | 0 companies |
| Peder Malmkjær | Management | 0 companies |
| Erling Leonhard Nielsen | Chairman | 0 companies |
| Linda Møller Andersen | Board of Directors | 0 companies |
| Regitze Aagaard Malmkjær-Pedersen | Chairman | 0 companies |
| Kirsten Aagaard Malmkjær | Board of Directors | 0 companies |
| Anders Frederik Fenger-Eriksen | Board of Directors | 0 companies |
| Ejvind Harly Nielsen | Chairman | 0 companies |
| Bent Lund Andersen | Board of Directors | 0 companies |
| Jørn Østergaard Glerup | Board of Directors | 0 companies |
| Finn Lund Andersen | Board of Directors | 0 companies |