| Revenue | DKK -2M | +182% |
| EBITDA | DKK -2,5M | -108% |
| Net profit | DKK -1,6M | -374% |
| Total assets | DKK 41,9M | -8% |
| Equity | DKK 25,1M | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -78 | -257 | -53 | -400 | -159 | -206 | -1.670 | -1.220 | 824 | -212 | 288 | 304 | -701 | -1.973 |
| Staff expenses | -0 | -0 | -0 | -325 | -68 | -68 | -78 | -81 | -79 | -166 | -480 | -480 | -480 | -480 |
| EBITDA | -78 | -257 | -53 | -725 | -228 | -274 | -1.749 | -1.306 | 746 | -378 | -192 | -176 | -1.181 | -2.453 |
| Depreciation & amort. | -0 | -12 | -12 | -113 | -113 | -113 | -113 | -44 | -44 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -78 | -269 | -65 | -838 | -341 | -387 | -1.862 | -1.350 | 702 | -378 | -192 | -176 | -1.181 | -2.453 |
| Net financials | 375 | 258 | 257 | 430 | 167 | 81.005 | -3.061 | -3.550 | -140 | 822 | 347 | 2.850 | 2.335 | 1.107 |
| Profit before tax | 297 | -11 | 192 | -407 | -173 | 80.618 | -2.923 | -2.900 | 561 | 444 | 154 | 2.674 | 1.155 | -1.346 |
| Tax | 62 | 30 | 36 | -35 | -30 | 99 | -186 | 63 | -86 | -27 | -835 | 253 | 573 | 244 |
| Net profit | 235 | -41 | 156 | -373 | -143 | 80.519 | -2.736 | -2.963 | 648 | 471 | 989 | 2.421 | 582 | -1.591 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.822 | 18.830 | 18.115 | 16.281 | 15.494 | 90.667 | 73.616 | 51.700 | 45.800 | 48.574 | 46.717 | 45.800 | 45.571 | 41.856 |
| Equity | 15.763 | 15.722 | 15.378 | 14.305 | 14.162 | 88.681 | 39.013 | 36.050 | 32.031 | 27.613 | 28.601 | 28.800 | 28.715 | 25.124 |
| Long-term debt | 0 | 1.220 | 1.175 | 1.124 | 1.079 | 1.034 | 986 | 893 | 846 | 6.664 | 6.490 | 6.309 | 6.130 | 5.954 |
| Short-term debt | 59 | 1.889 | 1.551 | 852 | 252 | 952 | 33.617 | 14.758 | 12.924 | 14.297 | 11.626 | 10.691 | 10.726 | 10.669 |
| Total debt | 59 | 3.109 | 2.726 | 1.976 | 1.332 | 1.986 | 34.603 | 15.651 | 13.770 | 20.961 | 18.116 | 17.000 | 16.856 | 16.623 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EG Management | Management | 2004 | — | — |
| Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Staax Holding ApS | Company | 33.3% | 0.0% | 2017 |
CRG Invest ApS | Company | 33.3% | 0.0% | 2017 |
EG Holding Højen ApS | Company | 10.0% | 100.0% | 2017 |
| Individual | 33.3% | 0.0% | 2014 | |
| Individual | 33.3% | 0.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Gydesen | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |