| Revenue | DKK 2M | +5% |
| EBITDA | DKK 619K | +44% |
| Net profit | DKK 322K | +111% |
| Total assets | DKK 4,2M | +10% |
| Equity | DKK 1,6M | +25% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.290 | 741 | 1.427 | 1.109 | 1.249 | 1.223 | 1.650 | 1.837 | 1.311 | 1.504 | 1.433 | 1.931 | 2.030 |
| Staff expenses | -1.023 | -924 | -851 | -917 | -960 | -812 | -1.276 | -1.409 | -1.248 | -1.078 | -1.130 | -1.501 | -1.411 |
| EBITDA | 267 | -183 | 476 | -11 | 346 | 402 | 352 | 428 | 63 | 426 | 302 | 431 | 619 |
| Depreciation & amort. | -234 | -253 | -245 | -328 | 292 | -260 | -225 | -166 | -184 | -207 | -197 | -172 | -174 |
| EBIT | 32 | -435 | 231 | -339 | 54 | 142 | 127 | 261 | -121 | 219 | 105 | 259 | 445 |
| Net financials | -90 | -84 | -75 | -79 | -110 | -83 | -57 | -50 | -53 | -44 | -91 | -55 | -33 |
| Profit before tax | -58 | -519 | 156 | -418 | -56 | 58 | 70 | 211 | -174 | 175 | 14 | 204 | 413 |
| Tax | -88 | -215 | 21 | 112 | -44 | 32 | 16 | 46 | -37 | 39 | 3 | 52 | 91 |
| Net profit | 31 | -304 | 135 | -531 | -12 | 26 | 54 | 164 | -138 | 136 | 11 | 152 | 322 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.207 | 5.800 | 5.922 | 5.189 | 5.047 | 4.229 | 4.322 | 4.078 | 4.143 | 4.060 | 3.981 | 3.837 | 4.209 |
| Equity | 1.639 | 1.336 | 1.471 | 940 | 868 | 894 | 948 | 1.113 | 975 | 1.111 | 1.122 | 1.274 | 1.596 |
| Long-term debt | 2.747 | 1.734 | 1.626 | 1.518 | 1.408 | 1.294 | 1.182 | 1.075 | 1.561 | 1.699 | 1.509 | 1.335 | 1.182 |
| Short-term debt | 1.736 | 2.730 | 2.825 | 2.731 | 2.771 | 2.041 | 2.187 | 1.840 | 1.594 | 1.197 | 1.294 | 1.119 | 1.285 |
| Total debt | 4.483 | 4.464 | 4.451 | 4.249 | 4.179 | 3.335 | 3.370 | 2.915 | 3.154 | 2.896 | 2.803 | 2.455 | 2.468 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ER Management | Management | 2003 | — | — |
EJ Audit | Audit | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Give Dæk Holding ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Ejnar Rosenhøj | Management | 0 companies |
| Erling Jensen Lund | Audit | 0 companies |