| Revenue | DKK 388K | -61% |
| EBITDA | DKK 388K | -61% |
| Net profit | DKK -217K | -165% |
| Total assets | DKK 14,7M | +0% |
| Equity | DKK 2M | -10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.281 | 1.252 | 825 | 1.098 | 1.072 | 1.117 | 1.122 | 1.035 | 1.125 | 758 | 600 | 1.006 | 388 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.281 | 1.252 | 825 | 1.098 | 1.072 | 1.117 | 1.122 | 1.035 | 1.125 | 758 | 600 | 1.006 | 388 |
| Depreciation & amort. | -3 | -87 | -88 | -88 | -88 | -88 | -88 | -88 | -88 | -102 | -121 | -127 | -164 |
| EBIT | 1.278 | 1.164 | 737 | 1.010 | 984 | 1.029 | 1.034 | 947 | 1.037 | 656 | 479 | 879 | 224 |
| Net financials | -303 | -122 | -138 | -96 | -105 | -95 | -64 | -203 | -73 | -77 | -126 | -449 | -498 |
| Profit before tax | 974 | 1.043 | 600 | 915 | 880 | 934 | 970 | 744 | 964 | 579 | 353 | 430 | -274 |
| Tax | 218 | 204 | 144 | 224 | 185 | 206 | 213 | 164 | 249 | 127 | 78 | 96 | -57 |
| Net profit | 756 | 838 | 455 | 691 | 694 | 728 | 757 | 579 | 715 | 452 | 275 | 334 | -217 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.214 | 13.472 | 13.267 | 13.354 | 13.355 | 13.803 | 13.985 | 13.530 | 14.194 | 14.161 | 14.297 | 14.614 | 14.683 |
| Equity | 2.114 | 1.411 | 967 | 908 | 897 | 1.232 | 1.260 | 1.089 | 1.639 | 1.921 | 2.024 | 2.181 | 1.964 |
| Long-term debt | 11.301 | 11.301 | 11.301 | 11.260 | 11.254 | 11.236 | 11.219 | 11.302 | 11.300 | 11.277 | 11.291 | 11.291 | 11.291 |
| Short-term debt | 275 | 330 | 530 | 684 | 689 | 798 | 945 | 561 | 594 | 227 | 220 | 313 | 657 |
| Total debt | 11.576 | 11.631 | 11.830 | 11.945 | 11.943 | 12.034 | 12.164 | 11.863 | 11.894 | 11.504 | 11.511 | 11.604 | 11.948 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EA Founder | Founder | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MARTIN FOG HOLDING ApS | Company | 33.3% | 33.3% | 2015 |
Fog Management ApS | Company | 33.3% | 33.3% | 2015 |
| Individual | 15.0% | 15.0% | 2023 | |
| Individual | 15.0% | 15.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Ansgar Fog | Founder | 0 companies |
| Hans Peter Hertz | Board of Directors | 0 companies |