| Revenue | DKK -201K | +27% |
| EBITDA | DKK -201K | -27% |
| Net profit | DKK 935K | -30% |
| Total assets | DKK 33,1M | +1% |
| Equity | DKK 31,2M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -16 | -24 | -20 | 27.322 | 29.066 | 27.535 | 9.055 | -62 | -82 | -73 | -101 | -150 | -158 | -201 |
| Staff expenses | -0 | -0 | -15 | -20.344 | -21.074 | -23.050 | -8.950 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -16 | -24 | -35 | 6.978 | 7.992 | 4.388 | 105 | -196 | -187 | -73 | -101 | -150 | -158 | -201 |
| Depreciation & amort. | -0 | -0 | -0 | -2.268 | -1.101 | -1.438 | -784 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -16 | -24 | -35 | 4.710 | 6.891 | 2.950 | -679 | -196 | -187 | -73 | -101 | -150 | -158 | -201 |
| Net financials | 1.364 | 4.281 | 2.165 | 138 | 898 | -94 | 6.115 | 2.020 | 432 | 2.582 | -874 | -44 | 1.961 | 1.225 |
| Profit before tax | 1.347 | 4.256 | 2.131 | 4.848 | 7.789 | 2.856 | 5.300 | 1.824 | 246 | 2.509 | -976 | -194 | 1.802 | 1.024 |
| Tax | 640 | -427 | 78 | 1.141 | 1.518 | 766 | 63 | -19 | -46 | 360 | -582 | 188 | 476 | 89 |
| Net profit | 707 | 4.683 | 2.053 | 3.707 | 6.271 | 2.090 | 5.237 | 1.843 | 291 | 2.149 | -393 | -382 | 1.327 | 935 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.239 | 16.237 | 18.076 | 53.878 | 54.207 | 59.418 | 38.753 | 50.080 | 41.985 | 35.069 | 33.973 | 31.925 | 32.879 | 33.136 |
| Equity | 11.003 | 15.634 | 15.715 | 17.272 | 20.719 | 26.105 | 26.913 | 28.534 | 28.601 | 30.525 | 29.907 | 29.296 | 30.387 | 31.186 |
| Long-term debt | 0 | 0 | 0 | 11.825 | 12.117 | 12.573 | 10.576 | 0 | 0 | 256 | 0 | 8 | 27 | 8 |
| Short-term debt | 236 | 603 | 2.361 | 20.172 | 15.378 | 19.235 | 1.264 | 21.545 | 13.385 | 4.287 | 4.066 | 2.621 | 2.465 | 1.941 |
| Total debt | 236 | 603 | 2.361 | 31.997 | 27.495 | 31.808 | 11.840 | 21.545 | 13.385 | 4.544 | 4.066 | 2.629 | 2.492 | 1.950 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 0.0% | 2018 | |
| Individual | 33.3% | 0.0% | 2018 | |
| Individual | 0.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Erling Thybo | Management | 0 companies |
| Tove Mehl Thybo | Chairman | 0 companies |