| Revenue | DKK 1,8M | -17% |
| EBITDA | DKK 627K | -36% |
| Net profit | DKK 404K | -37% |
| Total assets | DKK 6M | -4% |
| Equity | DKK 5,7M | -2% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.107 | 2.044 | 2.134 | 2.126 | 1.755 |
| Staff expenses | -1.097 | -1.153 | -1.108 | -1.148 | -1.128 |
| EBITDA | 1.009 | 892 | 1.026 | 978 | 627 |
| Depreciation & amort. | -220 | -76 | -219 | -222 | -201 |
| EBIT | 789 | 816 | 807 | 756 | 426 |
| Net financials | -39 | -42 | -53 | 68 | 94 |
| Profit before tax | 750 | 774 | 754 | 824 | 520 |
| Tax | 168 | 171 | 169 | 184 | 116 |
| Net profit | 582 | 603 | 585 | 640 | 404 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.772 | 5.796 | 6.065 | 6.272 | 6.016 |
| Equity | 5.121 | 5.324 | 5.508 | 5.749 | 5.653 |
| Long-term debt | 249 | 135 | 357 | 252 | 141 |
| Short-term debt | 402 | 338 | 190 | 267 | 222 |
| Total debt | 651 | 473 | 546 | 519 | 363 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
ES Founder | Founder | 2003 |
IM Management | Management | 2012 |
CL Management | Management | 2003 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 2003 – 2004 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Sørensen | Founder | 0 companies |
| Inge Marie Rerup | Management | 0 companies |
| Chresten Lei | Management | 0 companies |
| Finn Sørensen | Board of Directors | 0 companies |