| Revenue | DKK 1,4M | +13% |
| EBITDA | DKK 1,1M | +18% |
| Net profit | DKK -1,6M | -85% |
| Total assets | DKK 50,5M | -2% |
| Equity | DKK 11,6M | -12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | -32 | 28 | -68 | 487 | 467 | 1.213 | 1.376 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -116 | -304 | -305 | -305 | -305 |
| EBITDA | -8 | -9 | -9 | -10 | -11 | -26 | -32 | 28 | -184 | 183 | 162 | 908 | 1.071 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -122 | -315 | -635 | -405 | -558 | -558 |
| EBIT | -8 | -9 | -9 | -10 | -11 | -26 | -32 | -94 | -500 | -452 | -243 | 350 | 513 |
| Net financials | -11 | 747 | 510 | 1.156 | 1.588 | 5.749 | 921 | 848 | 2.357 | -829 | -445 | -1.342 | -1.597 |
| Profit before tax | -19 | 739 | 501 | 1.146 | 1.577 | 5.724 | 888 | 754 | 1.857 | -1.281 | -688 | -992 | -1.084 |
| Tax | -63 | -25 | -59 | -74 | -35 | 38 | 85 | 85 | -88 | -211 | -78 | -151 | 473 |
| Net profit | 44 | 764 | 560 | 1.220 | 1.612 | 5.686 | 804 | 669 | 1.946 | -1.070 | -610 | -841 | -1.557 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.575 | 9.596 | 10.368 | 11.689 | 9.102 | 13.107 | 20.086 | 27.174 | 35.210 | 43.560 | 52.100 | 51.477 | 50.523 |
| Equity | 2.565 | 3.329 | 3.889 | 5.108 | 6.620 | 12.627 | 13.325 | 13.818 | 15.653 | 14.583 | 13.973 | 13.132 | 11.575 |
| Long-term debt | 321 | 2.786 | 2.386 | 2.022 | 1.500 | 0 | 0 | 6.906 | 10.134 | 18.573 | 21.416 | 20.678 | 20.042 |
| Short-term debt | 6.010 | 3.481 | 4.093 | 4.559 | 982 | 480 | 6.761 | 6.450 | 9.423 | 10.404 | 16.711 | 17.667 | 18.906 |
| Total debt | 6.010 | 6.267 | 6.479 | 6.581 | 2.482 | 480 | 6.761 | 13.356 | 19.556 | 28.977 | 38.127 | 38.345 | 38.948 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Ebbe Storgård Bendixen | Management | 0 companies |