| Revenue | DKK 4,8M | +9% |
| EBITDA | DKK 1,6M | +3% |
| Net profit | DKK -715K | -49% |
| Total assets | DKK 35,4M | +8% |
| Equity | DKK 21,2M | +8% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.515 | 1.833 | 1.757 | 2.994 | 1.880 | 2.279 | 2.405 | 2.358 | 2.418 | 3.179 | 3.576 | 4.424 | 4.840 |
| Staff expenses | -0 | -0 | -0 | -942 | -523 | -483 | -807 | -1.238 | -1.005 | -1.393 | -2.562 | -2.912 | -3.285 |
| EBITDA | 1.515 | 1.833 | 1.757 | 4.162 | 1.356 | 1.796 | 1.597 | 1.120 | 1.413 | 1.786 | 1.015 | 1.512 | 1.555 |
| Depreciation & amort. | -2.160 | -2.018 | -2.148 | 1.055 | -2.014 | -2.032 | -656 | -132 | -1.343 | -1.487 | -1.732 | -1.823 | -1.830 |
| EBIT | -645 | -185 | -391 | 3.107 | -657 | -236 | 941 | 988 | 70 | 299 | -717 | -311 | -275 |
| Net financials | -748 | -1.186 | -2.462 | -770 | 307 | 214 | 59 | 1.099 | 3 | 222 | 41 | -293 | -627 |
| Profit before tax | -1.393 | -1.372 | -2.853 | 2.336 | -350 | -23 | 1.000 | 2.087 | 73 | 521 | -676 | -604 | -902 |
| Tax | -213 | -376 | -239 | -417 | -175 | -74 | 98 | 230 | -51 | 31 | -52 | -126 | -187 |
| Net profit | -1.180 | -996 | -2.614 | 2.753 | -175 | 51 | 901 | 1.857 | 124 | 490 | -624 | -479 | -715 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 37.467 | 36.428 | 38.979 | 42.605 | 32.299 | 64.225 | 70.981 | 75.248 | 79.686 | 71.632 | 43.203 | 32.792 | 35.449 |
| Equity | 7.676 | 13.253 | 9.177 | 17.154 | 16.979 | 17.030 | 24.069 | 25.282 | 25.406 | 28.276 | 27.651 | 19.673 | 21.224 |
| Long-term debt | 22.678 | 15.241 | 19.220 | 10.475 | 10.058 | 6.244 | 5.891 | 5.513 | 5.013 | 4.632 | 4.354 | 4.029 | 3.692 |
| Short-term debt | 5.080 | 3.453 | 5.877 | 10.788 | 1.862 | 38.258 | 37.407 | 41.287 | 46.290 | 35.302 | 7.911 | 6.081 | 7.173 |
| Total debt | 27.758 | 18.695 | 25.098 | 21.263 | 11.920 | 44.502 | 43.297 | 46.800 | 51.303 | 39.933 | 12.265 | 10.110 | 10.864 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EE Management | Management | 2002 | — | — |
PW Management | Management | 2000 | — | — |
SF Management | Management | 1999 | — | — |
MF Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2002 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HAE HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
GILCOM FINANS A/S | Company | 50.0% | 50.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Ejgil Egsgaard | Management | 0 companies |
| Peder Wiberg | Management | 0 companies |
| Sven Flemming Koch | Management | 0 companies |
| Martin Fejring | Management | 0 companies |
| Henrik Leth Egsgaard | Chairman | 0 companies |
| Flemming Kühl | Board of Directors | 0 companies |
| Michael Jensen | Board of Directors | 0 companies |
| Holger Refslund | Board of Directors | 0 companies |
| Briddi Egsgaard | Board of Directors | 0 companies |