| Revenue | DKK 0 | — |
| EBITDA | DKK -123K | -15% |
| Net profit | DKK -7,4M | -183% |
| Total assets | DKK 48,5M | -15% |
| Equity | DKK 14,7M | -8% |
| Employees | — | — |
| Item | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | -43 | -50 | -59 | -50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | -43 | -50 | -59 | -50 | -50 | -54 | -82 | -65 | -94 | -70 | -85 | -107 | -123 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | -43 | -50 | -59 | -50 | -50 | -54 | -82 | -65 | -94 | -70 | -85 | -107 | -123 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.264 | 8.097 | 2.557 | 4.468 | 5.195 | 3.315 | -3.680 | 6.036 | -5.230 | -467 | -1.224 | -2.546 | -7.283 |
| Profit before tax | — | — | — | — | — | — | — | 8.221 | 8.047 | 2.498 | 4.418 | 5.145 | 3.261 | -3.762 | 5.971 | -5.324 | -537 | -1.309 | -2.653 | -7.406 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -14 | -13 | -14 | -11 | -11 | -12 | -18 | -15 | -22 | -18 | -33 | -51 | -51 |
| Net profit | — | — | — | — | — | — | — | 8.235 | 8.060 | 2.512 | 4.429 | 5.156 | 3.273 | -3.744 | 5.986 | -5.302 | -519 | -1.276 | -2.602 | -7.355 |
| Item | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 73.465 | 76.505 | 72.280 | 71.219 | 67.346 | 62.842 | 55.825 | 61.062 | 56.861 | 55.217 | 57.152 | 57.087 | 48.456 |
| Equity | — | — | — | — | — | — | — | 50.861 | 55.066 | 52.554 | 52.762 | 53.138 | 52.460 | 42.619 | 48.787 | 45.137 | 32.335 | 30.102 | 15.922 | 14.710 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.307 | 10.363 | 8.944 | 7.928 | 3.916 | 438 | 1.563 | 1.630 | 3.107 | 1.490 | 6.225 | 9.824 | 6.670 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.307 | 10.363 | 8.944 | 7.928 | 3.916 | 438 | 1.563 | 1.630 | 3.107 | 1.490 | 6.225 | 9.824 | 6.670 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Founder | Founder | 2006 | — | — |
MT Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2008 | |
| Individual | 33.3% | 33.3% | 2008 | |
| Individual | 25.0% | 25.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Schou | Founder | 0 companies |
| Marie Tang Krogsgaard | Management | 0 companies |
| Pia Madsen | Board of Directors | 0 companies |