| Revenue | DKK 0 | — |
| EBITDA | DKK -12K | -132% |
| Net profit | DKK 4,5M | +9% |
| Total assets | DKK 23,9M | +6% |
| Equity | DKK 10,8M | +5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.716 | 3.383 | 3.104 | 2.984 | 2.717 | 2.677 | 2.246 | 2.160 | 1.850 | 1.946 | 2.043 | 10 | 0 |
| Staff expenses | -0 | -0 | -402 | -489 | -493 | -437 | -503 | -441 | -457 | -589 | -592 | -27 | -0 |
| EBITDA | -7.535 | 3.265 | 2.585 | 2.495 | 2.224 | 2.240 | 1.743 | 1.736 | 1.394 | 1.357 | 1.451 | 37 | -12 |
| Depreciation & amort. | -0 | -0 | -0 | -117 | -117 | -68 | -74 | 9 | -29 | -29 | -2 | -0 | -0 |
| EBIT | -7.535 | 3.265 | 2.585 | 2.378 | 2.107 | 2.172 | 1.669 | 1.728 | 1.365 | 1.328 | 1.448 | 37 | -12 |
| Net financials | -104 | -67 | -164 | -117 | 1.242 | 4.828 | 3.986 | 4.036 | 3.291 | 5.936 | 4.851 | 4.049 | 4.392 |
| Profit before tax | -7.639 | 3.198 | 2.421 | 2.261 | 3.349 | 7.000 | 5.655 | 5.764 | 4.655 | 7.264 | 6.300 | 4.086 | 4.380 |
| Tax | 638 | 594 | 601 | 526 | 470 | 485 | 365 | 413 | 208 | 307 | 269 | -34 | -91 |
| Net profit | -8.277 | 2.604 | 1.820 | 1.735 | 2.879 | 6.515 | 5.290 | 5.351 | 4.447 | 6.956 | 6.031 | 4.119 | 4.471 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.897 | 10.488 | 10.751 | 9.039 | 9.696 | 18.181 | 21.767 | 23.117 | 21.583 | 21.216 | 20.538 | 22.610 | 23.864 |
| Equity | — | -1.019 | 2.049 | 4.251 | 6.383 | 16.248 | 20.420 | 19.301 | 13.607 | 10.672 | 10.199 | 10.318 | 10.789 |
| Long-term debt | 11.015 | 8.696 | 6.431 | 330 | 165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.382 | 2.756 | 2.201 | 2.167 | 3.047 | 1.927 | 1.343 | 3.799 | 7.976 | 10.544 | 10.339 | 12.292 | 13.075 |
| Total debt | 13.397 | 11.452 | 8.702 | 4.788 | 3.212 | 1.927 | 1.343 | 3.799 | 7.976 | 10.544 | 10.339 | 12.292 | 13.075 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EP Founder | Founder | 2000 | — | — |
EB Management | Management | 2004 | — | — |
LE Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
MG Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MG1 HOLDING ApS | Company | 50.0% | 50.0% | 2012 |
L.E.R. HOLDING ApS | Company | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Pedersen | Founder | 0 companies |
| Erland Blomskov Larsen | Management | 0 companies |
| Lars Ewald Rasmussen | Chief Executive Officer | 0 companies |
| Michael Grouleff | Management | 0 companies |