| Revenue | DKK -184K | +27% |
| EBITDA | DKK -388K | +3% |
| Net profit | DKK -495K | -9% |
| Total assets | DKK 352K | -55% |
| Equity | DKK -1,1M | -80% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.585 | 407 | 209 | 99 | 254 | 188 | -12 | 13 | 13 | -31 | -6 | -176 | -145 | -184 |
| Staff expenses | -4.993 | -657 | -0 | -0 | -0 | -9 | -0 | -0 | -0 | -0 | -0 | -417 | -254 | -204 |
| EBITDA | -408 | -234 | 209 | 99 | 254 | 179 | -12 | 13 | 13 | -31 | -6 | -593 | -399 | -388 |
| Depreciation & amort. | -212 | 8 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -41 | -41 | -41 |
| EBIT | -619 | -242 | 209 | 99 | 254 | 179 | -12 | 13 | 13 | -31 | -6 | -634 | -440 | -429 |
| Net financials | 6 | 19 | 26 | 10 | 4 | -0 | 2 | 10 | 2 | 1 | -1 | -23 | -13 | -66 |
| Profit before tax | -614 | -223 | 235 | 109 | 258 | 179 | -10 | 23 | 15 | -30 | -7 | -657 | -453 | -495 |
| Tax | -153 | -56 | 80 | 38 | 57 | 39 | -2 | 5 | 3 | -7 | -10 | -0 | -0 | -0 |
| Net profit | -461 | -167 | 155 | 71 | 201 | 139 | -8 | 18 | 12 | -24 | 2 | -657 | -453 | -495 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.587 | 1.746 | 1.996 | 1.243 | 1.502 | 1.105 | 808 | 830 | 526 | 514 | 818 | 705 | 787 | 352 |
| Equity | 1.794 | 1.627 | 1.082 | 1.153 | 1.354 | 994 | 786 | 804 | 516 | 492 | 495 | -163 | -616 | -1.111 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.792 | 119 | 914 | 90 | 148 | 112 | 22 | 26 | 10 | 22 | 323 | 868 | 1.403 | 1.463 |
| Total debt | 1.792 | 119 | 914 | 90 | 148 | 112 | 22 | 26 | 10 | 22 | 323 | 868 | 1.403 | 1.463 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EL Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LAUTERBACH HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Erwin Lauterbach | Management | 0 companies |