| Revenue | DKK -872K | -473% |
| EBITDA | DKK -1,7M | -235% |
| Net profit | DKK -1,8M | -208% |
| Total assets | DKK 5,3M | -5% |
| Equity | DKK 1,5M | -55% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.207 | 1.380 | 1.924 | 2.528 | 2.171 | 1.839 | 1.563 | 1.040 | 1.510 | 1.432 | 1.336 | 1.287 | 234 | -872 |
| Staff expenses | -614 | -624 | -655 | -821 | -835 | -797 | -672 | -690 | -770 | -726 | -774 | -829 | -728 | -781 |
| EBITDA | 594 | 756 | 1.269 | 1.706 | 1.337 | 1.042 | 800 | 350 | 740 | 706 | 562 | 458 | -494 | -1.653 |
| Depreciation & amort. | 312 | 328 | 323 | 331 | 356 | -245 | -276 | -287 | -274 | -242 | -232 | -204 | -191 | -195 |
| EBIT | 282 | 429 | 946 | 1.376 | 981 | 798 | 524 | 63 | 466 | 464 | 330 | 253 | -686 | -1.848 |
| Net financials | -142 | -102 | -88 | -45 | -3 | -134 | -113 | -109 | -112 | -86 | -76 | -48 | -63 | -455 |
| Profit before tax | 140 | 327 | 857 | 1.331 | 978 | 663 | 411 | -46 | 354 | 378 | 255 | 205 | -748 | -2.303 |
| Tax | 38 | 71 | 186 | 310 | 216 | 147 | 90 | -9 | 78 | 83 | 56 | 45 | -165 | -507 |
| Net profit | 102 | 256 | 671 | 1.021 | 763 | 516 | 321 | -36 | 275 | 295 | 199 | 160 | -584 | -1.797 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.807 | 6.939 | 6.509 | 7.094 | 6.711 | 6.494 | 6.766 | 6.828 | 6.471 | 6.463 | 6.756 | 6.433 | 5.567 | 5.289 |
| Equity | -601 | -345 | 326 | 1.347 | 2.110 | 2.626 | 2.947 | 2.911 | 3.186 | 3.481 | 3.680 | 3.840 | 3.256 | 1.459 |
| Long-term debt | 6.807 | 6.742 | 5.579 | 1.442 | 1.372 | 1.292 | 1.247 | 1.202 | 72 | 65 | 83 | 65 | 0 | 0 |
| Short-term debt | 592 | 461 | 347 | 3.999 | 2.950 | 2.263 | 2.251 | 2.404 | 2.900 | 2.602 | 2.718 | 2.286 | 2.233 | 3.830 |
| Total debt | 7.399 | 7.204 | 5.925 | 5.442 | 4.322 | 3.555 | 3.498 | 3.605 | 2.973 | 2.667 | 2.802 | 2.351 | 2.233 | 3.830 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EL Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
| Individual | 50.0% | 50.0% | 2003 | |
| Individual | 50.0% | 50.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Langvad Jensen | Management | 0 companies |
| Leo Pedersen | Board of Directors | 0 companies |