| Revenue | DKK -13K | -237% |
| EBITDA | DKK -138K | -23% |
| Net profit | DKK 2,3M | +238% |
| Total assets | DKK 21,5M | +11% |
| Equity | DKK 21M | +9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 37 | 18 | 27 | 16 | 28 | 18 | -79 | -13 | -75 | 25 | 7 | 12 | 10 | -13 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -120 | -121 | -121 | -125 |
| EBITDA | 37 | 18 | 27 | 16 | 28 | 18 | -79 | -13 | -75 | 25 | -113 | -110 | -112 | -138 |
| Depreciation & amort. | -18 | -18 | -38 | -16 | -16 | -16 | -16 | -16 | -16 | -16 | -16 | -16 | -16 | -16 |
| EBIT | 19 | -1 | -11 | 1 | 13 | 2 | -95 | -28 | -91 | 9 | -129 | -125 | -128 | -154 |
| Net financials | 197 | -4.643 | 897 | 1.547 | 7.227 | 825 | -1.169 | 875 | 868 | 2.550 | -332 | 2.357 | 1.008 | 3.088 |
| Profit before tax | 215 | -4.644 | 885 | 1.548 | 7.240 | 827 | -1.264 | 847 | 777 | 2.560 | -461 | 2.232 | 880 | 2.934 |
| Tax | 12 | 11 | 45 | 69 | 71 | 133 | -258 | 192 | 157 | 524 | -108 | 448 | 203 | 648 |
| Net profit | 203 | -4.654 | 840 | 1.479 | 7.169 | 694 | -1.006 | 655 | 620 | 2.036 | -353 | 1.784 | 677 | 2.287 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.970 | 5.140 | 5.890 | 6.216 | 13.198 | 13.753 | 12.454 | 12.913 | 13.314 | 15.171 | 14.396 | 15.997 | 19.354 | 21.543 |
| Equity | 8.934 | 4.104 | 4.765 | 6.063 | 13.048 | 13.554 | 12.356 | 12.814 | 13.233 | 15.063 | 14.329 | 15.719 | 19.262 | 21.036 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 10 | 10 |
| Short-term debt | 36 | 1.036 | 1.124 | 153 | 150 | 199 | 99 | 99 | 82 | 108 | 68 | 267 | 81 | 497 |
| Total debt | 36 | 1.036 | 1.124 | 153 | 150 | 199 | 99 | 99 | 82 | 108 | 68 | 278 | 91 | 507 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EP Founder | Founder | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Chairman | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
| Individual | 10.0% | 10.0% | 2025 | |
| Individual | 10.0% | 10.0% | 2025 | |
| Individual | 10.0% | 10.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Pedersen | Founder | 0 companies |
| Kirsten Lykke Pedersen | Board of Directors | 0 companies |
| Dan Børge Larsen | Chairman | 0 companies |