| Revenue | DKK -250K | -120% |
| EBITDA | DKK -359K | -238% |
| Net profit | DKK -384K | -346% |
| Total assets | DKK 207K | -77% |
| Equity | DKK 119K | -81% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.541 | 1.433 | 2.064 | 2.290 | 3.007 | 2.650 | 2.372 | 2.000 | 1.955 | 2.021 | 1.895 | 1.261 | -250 |
| Staff expenses | -1.313 | -820 | -1.840 | -2.090 | -2.090 | -2.842 | -1.970 | -2.369 | -1.927 | -1.609 | -1.157 | -1.001 | -109 |
| EBITDA | 228 | 613 | 217 | 200 | 177 | -192 | 402 | -369 | 27 | 413 | 738 | 260 | -359 |
| Depreciation & amort. | -7 | -7 | -0 | -5 | -12 | -32 | -43 | -59 | -54 | -42 | -40 | -26 | -4 |
| EBIT | 221 | 606 | 217 | 195 | 165 | -223 | 359 | -428 | -27 | 370 | 698 | 234 | -363 |
| Net financials | -90 | -53 | -27 | -4 | -17 | -64 | -12 | -15 | -18 | -25 | -21 | -27 | -21 |
| Profit before tax | 131 | 553 | 191 | 191 | 148 | -287 | 347 | -442 | -45 | 346 | 677 | 208 | -384 |
| Tax | 37 | 141 | 50 | 47 | 36 | -52 | 77 | -0 | -0 | -0 | 153 | 52 | -0 |
| Net profit | 94 | 411 | 141 | 144 | 112 | -235 | 270 | -442 | -45 | 346 | 524 | 156 | -384 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 674 | 658 | 709 | 1.311 | 1.885 | 1.363 | 1.277 | 1.327 | 1.270 | 1.002 | 1.327 | 920 | 207 |
| Equity | -568 | -156 | -15 | 128 | 240 | -66 | 205 | -237 | -283 | 63 | 587 | 625 | 119 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.241 | 814 | 724 | 1.183 | 1.645 | 1.428 | 1.072 | 1.565 | 1.553 | 939 | 740 | 296 | 89 |
| Total debt | 1.241 | 814 | 724 | 1.183 | 1.645 | 1.428 | 1.072 | 1.565 | 1.553 | 939 | 740 | 296 | 89 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Founder | Founder | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Erling Skovsgaard | Founder | 0 companies |
| Kirsten Lykke Skovsgaard | Board of Directors | 0 companies |
| Tina Dalsgaard Christensen | Board of Directors | 0 companies |