| Revenue | DKK 961K | +140% |
| EBITDA | DKK 419K | +534% |
| Net profit | DKK 270K | +270% |
| Total assets | DKK 3,6M | +27% |
| Equity | DKK 1,3M | +25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 848 | 463 | 899 | 1.422 | 1.191 | 825 | 712 | 586 | 752 | 867 | 286 | 140 | 400 | 961 |
| Staff expenses | -664 | -527 | -493 | -631 | -541 | -679 | -726 | -633 | -711 | -635 | -613 | -531 | -497 | -542 |
| EBITDA | 184 | -64 | 406 | 791 | 650 | 145 | -14 | -47 | 41 | 232 | -327 | -391 | -97 | 419 |
| Depreciation & amort. | 100 | 93 | 87 | -0 | -30 | -75 | -78 | -81 | -81 | -81 | -5 | -2 | -0 | -0 |
| EBIT | 84 | -157 | 319 | 791 | 620 | 70 | -92 | -128 | -39 | 152 | -333 | -393 | -97 | 419 |
| Net financials | -12 | -22 | -48 | -9 | -69 | -57 | -81 | -19 | 19 | -77 | -48 | 27 | -101 | -68 |
| Profit before tax | 73 | -179 | 271 | 783 | 551 | 14 | -102 | -147 | -20 | 75 | -381 | -366 | -198 | 351 |
| Tax | 23 | -31 | 62 | 190 | 127 | 8 | 35 | -30 | -1 | 19 | -75 | -74 | -39 | 81 |
| Net profit | 50 | -147 | 209 | 592 | 424 | 6 | -138 | -117 | -19 | 56 | -306 | -292 | -159 | 270 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.551 | 1.573 | 2.799 | 2.119 | 3.080 | 2.734 | 2.312 | 2.524 | 3.181 | 3.174 | 3.287 | 2.932 | 2.867 | 3.650 |
| Equity | 963 | 815 | 1.024 | 1.616 | 2.040 | 2.046 | 1.909 | 1.792 | 1.773 | 1.828 | 1.522 | 1.230 | 1.071 | 1.342 |
| Long-term debt | 0 | 0 | 0 | 0 | 113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.589 | 757 | 1.776 | 503 | 912 | 672 | 403 | 732 | 1.409 | 1.345 | 1.764 | 1.702 | 1.796 | 2.308 |
| Total debt | 1.589 | 757 | 1.776 | 503 | 1.025 | 672 | 403 | 732 | 1.409 | 1.345 | 1.764 | 1.702 | 1.796 | 2.308 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EBBE THOMSEN HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Ebbe Thomsen | Management | 0 companies |