| Revenue | DKK 9K | +128% |
| EBITDA | DKK 9K | +128% |
| Net profit | DKK -1,7M | +44% |
| Total assets | DKK 13,5M | -9% |
| Equity | DKK -1,1M | -287% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -10 | -15 | -156 | 419 | 230 | 180 | 170 | 329 | 4 | 9 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -10 | -15 | -156 | 248 | -438 | -99 | 63 | 179 | 4 | 9 |
| Depreciation & amort. | -0 | -0 | -401 | -408 | -410 | -412 | -412 | -412 | -412 | -1.252 |
| EBIT | -10 | -15 | -557 | -161 | -848 | -511 | -349 | -233 | -408 | -1.243 |
| Net financials | -315 | 322 | -359 | -3.618 | -2.872 | -2.118 | 3.771 | 3.501 | -2.828 | -158 |
| Profit before tax | -325 | 307 | -915 | -3.779 | -3.721 | -2.629 | 3.423 | 3.268 | -3.236 | -1.401 |
| Tax | -76 | -57 | -203 | -86 | -312 | -214 | -203 | -194 | -205 | 300 |
| Net profit | -249 | 364 | -712 | -3.693 | -3.409 | -2.415 | 3.626 | 3.462 | -3.031 | -1.701 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.942 | 16.466 | 17.102 | 13.995 | 10.977 | 9.153 | 13.367 | 17.633 | 14.955 | 13.550 |
| Equity | 5.677 | 6.294 | 6.052 | 2.359 | -1.049 | -3.464 | 161 | 3.624 | 593 | -1.109 |
| Long-term debt | 0 | 3.658 | 3.036 | 2.379 | 1.706 | 643 | 802 | 1.199 | 0 | 0 |
| Short-term debt | 6.266 | 6.515 | 8.014 | 9.257 | 10.320 | 11.974 | 13.206 | 14.009 | 14.363 | 14.659 |
| Total debt | 6.266 | 10.173 | 11.050 | 11.636 | 12.026 | 12.617 | 13.206 | 14.009 | 14.363 | 14.659 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EK Management | Management | 2005 | — | — |
KG Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EPJ HOLDING ApS | Company | 33.3% | 33.3% | 2005 |
Petersen Consultants ApS | Company | 33.3% | 33.3% | 2005 |
UKN HOLDING ApS | Company | 25.0% | 25.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Egon Knudsen Christensen | Management | 0 companies |
| Kim Guldberg Petersen | Management | 0 companies |
| Ole Juul Jørgensen | Chairman | 0 companies |
| Christen Ovesen Nygaard | Board of Directors | 0 companies |
| Erik Paulin Jensen | Board of Directors | 0 companies |
| Uffe Kjerkegaard Nielsen | Board of Directors | 0 companies |