| Revenue | DKK 5,7M | -4% |
| EBITDA | DKK 2,9M | -9% |
| Net profit | DKK -3,4M | -591% |
| Total assets | DKK 19,2M | -10% |
| Equity | DKK -1,1M | -148% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -16 | -55 | 1.878 | 4.205 | 4.340 | 5.349 | 6.562 | 7.356 | 7.582 | 7.516 | 6.204 | 5.936 | 5.681 |
| Staff expenses | -0 | -0 | -840 | -179 | -2.169 | -1.919 | -2.564 | -3.408 | -3.583 | -3.313 | -2.712 | -2.756 | -2.782 |
| EBITDA | -16 | -55 | 1.038 | 4.026 | 2.171 | 3.430 | 3.998 | 3.948 | 3.999 | 4.202 | 3.492 | 3.180 | 2.898 |
| Depreciation & amort. | -27 | -50 | -50 | -31 | -76 | -76 | -76 | -75 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -43 | -105 | 988 | 3.995 | 2.095 | 3.354 | 3.922 | 3.873 | 3.999 | 4.202 | 3.492 | 3.180 | 2.898 |
| Net financials | -697 | -25 | 1 | -518 | -452 | -620 | -506 | -255 | -355 | -531 | -561 | -2.008 | -6.251 |
| Profit before tax | -740 | -130 | 989 | 3.477 | 1.643 | 2.734 | 3.416 | 3.618 | 3.644 | 3.671 | 2.931 | 1.172 | -3.352 |
| Tax | -0 | -0 | -0 | 808 | -696 | 614 | 770 | 810 | 924 | 819 | 653 | 489 | -0 |
| Net profit | -740 | -130 | 11.465 | 2.669 | 2.339 | 2.120 | 2.646 | 2.808 | 2.721 | 2.852 | 2.277 | 683 | -3.352 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 732 | 271 | 1.816 | 3.220 | 4.565 | 11.204 | 12.367 | 13.619 | 14.853 | 16.122 | 19.251 | 21.252 | 19.156 |
| Equity | -30.185 | -30.315 | -18.850 | -16.181 | -13.842 | -11.722 | -9.076 | -6.268 | -3.547 | -695 | 1.582 | 2.265 | -1.087 |
| Long-term debt | 15.500 | 15.500 | 19.186 | 17.671 | 17.308 | 19.838 | 18.108 | 17.204 | 16.135 | 14.341 | 17.167 | 17.016 | 17.857 |
| Short-term debt | 15.417 | 15.086 | 1.480 | 1.729 | 1.098 | 3.089 | 3.336 | 2.683 | 2.266 | 2.476 | 502 | 1.971 | 2.387 |
| Total debt | 30.917 | 30.586 | 20.666 | 19.401 | 18.407 | 22.926 | 21.443 | 19.887 | 18.401 | 16.817 | 17.669 | 18.987 | 20.243 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ER Founder | Founder | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2007 | |
| Individual | 25.0% | 25.0% | 2007 | |
| Individual | 20.0% | 20.0% | 2007 | |
| Individual | 20.0% | 20.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Ejvind Roslev | Founder | 0 companies |