| Revenue | DKK 63K | -70% |
| EBITDA | DKK -2K | -101% |
| Net profit | DKK -1K | +100% |
| Total assets | DKK 237K | -2% |
| Equity | DKK 137K | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.325 | 1.436 | 1.906 | 1.937 | 1.783 | 1.663 | 1.650 | 1.420 | 1.263 | 1.069 | 815 | 238 | 211 | 63 |
| Staff expenses | -909 | -966 | -1.099 | -1.098 | -1.096 | -989 | -988 | -436 | -341 | -256 | -129 | -65 | -65 | -65 |
| EBITDA | 417 | 469 | 807 | 839 | 688 | 674 | 662 | 983 | 922 | 813 | 685 | 173 | 146 | -2 |
| Depreciation & amort. | 3 | 9 | -7 | -5 | -8 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 414 | 460 | 800 | 834 | 680 | 674 | 662 | 983 | 922 | 813 | 685 | 173 | 146 | -2 |
| Net financials | 57 | 20 | 20 | 13 | 11 | 9 | 7 | 11 | 12 | 2 | 6 | 9 | -509 | 0 |
| Profit before tax | 472 | 480 | 820 | 847 | 691 | 683 | 669 | 994 | 934 | 815 | 691 | 183 | -363 | -2 |
| Tax | 118 | 121 | 151 | 165 | 138 | 158 | 164 | 207 | 203 | 269 | 153 | 40 | -1 | -0 |
| Net profit | 354 | 359 | 669 | 681 | 553 | 525 | 505 | 788 | 731 | 546 | 538 | 142 | -362 | -1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.389 | 1.487 | 1.989 | 2.061 | 1.906 | 1.842 | 2.013 | 2.075 | 3.318 | 1.831 | 1.710 | 1.054 | 241 | 237 |
| Equity | 500 | 500 | 500 | 500 | 1.053 | 1.025 | 1.005 | 1.288 | 1.231 | 1.046 | 1.038 | 642 | 138 | 137 |
| Long-term debt | 117 | 71 | 165 | 187 | 159 | 167 | 137 | 215 | 195 | 199 | 158 | 85 | 0 | 6 |
| Short-term debt | 771 | 866 | 1.288 | 1.360 | 695 | 651 | 859 | 569 | 1.880 | 504 | 437 | 293 | 71 | 68 |
| Total debt | 888 | 937 | 1.453 | 1.547 | 854 | 817 | 995 | 783 | 2.075 | 702 | 594 | 379 | 71 | 74 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EK Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2024 | |
| Individual | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Eskild Kyhn | Management | 0 companies |
| Gunver Kyhn | Chairman | 0 companies |