| Revenue | DKK -122K | — |
| EBITDA | DKK -122K | +11% |
| Net profit | DKK -124K | +11% |
| Total assets | DKK 715K | -15% |
| Equity | DKK 715K | -15% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 117 | 55 | 56 | 58 | 62 | 70 | 80 | 93 | 98 | — | — | — | — | -122 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 117 | 55 | 56 | 58 | 62 | 70 | 80 | 93 | 98 | 85 | 50 | -39 | -138 | -122 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 117 | 55 | 56 | 58 | 62 | 70 | 80 | 93 | 98 | 85 | 50 | -39 | -138 | -122 |
| Net financials | -3 | -3 | -1 | 1 | 1 | 2 | -1 | 4 | 5 | -4 | -4 | -1 | -2 | -2 |
| Profit before tax | 114 | 52 | 55 | 58 | 63 | 72 | 78 | 97 | 103 | 81 | 46 | -40 | -139 | -124 |
| Tax | 25 | 9 | 12 | 14 | 14 | 17 | 18 | 21 | 23 | 18 | 10 | -0 | -0 | -0 |
| Net profit | 89 | 43 | 43 | 44 | 49 | 55 | 60 | 76 | 80 | 63 | 36 | -40 | -139 | -124 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 654 | 630 | 651 | 730 | 752 | 896 | 918 | 1.053 | 1.070 | 1.142 | 1.201 | 984 | 839 | 715 |
| Equity | 495 | 512 | 555 | 599 | 648 | 704 | 764 | 840 | 920 | 982 | 1.019 | 978 | 839 | 715 |
| Long-term debt | 49 | 22 | 16 | 14 | 17 | 23 | 32 | 36 | 40 | 37 | 24 | 5 | 0 | 0 |
| Short-term debt | 110 | 95 | 80 | 117 | 87 | 169 | 122 | 177 | 110 | 122 | 159 | 0 | 0 | 0 |
| Total debt | 159 | 117 | 96 | 131 | 104 | 192 | 154 | 213 | 150 | 160 | 183 | 5 | 0 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CEFEUS INVEST ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Ejvind Sørensen | Management | 0 companies |