| Revenue | DKK 71K | -1348% |
| EBITDA | DKK -132K | -327% |
| Net profit | DKK -99K | -436% |
| Total assets | DKK 2,8M | -4% |
| Equity | DKK 2,7M | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.095 | 1.200 | 1.187 | — | 1.174 | 1.583 | 1.425 | 1.209 | 1.177 | 1.156 | 1.423 | 2.769 | -6 | 71 |
| Staff expenses | -599 | -623 | -641 | -0 | -597 | -662 | -639 | -713 | -554 | -588 | -851 | -585 | -25 | -203 |
| EBITDA | 496 | 570 | 546 | 0 | 577 | 921 | 786 | 496 | 623 | 568 | 573 | 2.183 | -31 | -132 |
| Depreciation & amort. | -194 | -168 | -170 | -0 | -170 | -170 | -170 | -170 | -170 | -170 | -170 | -85 | -0 | -0 |
| EBIT | 302 | 402 | 376 | 0 | 407 | 750 | 616 | 326 | 452 | 398 | 402 | 2.098 | -31 | -132 |
| Net financials | -511 | -296 | -288 | 0 | -244 | -212 | -228 | -132 | -113 | -73 | -55 | -17 | 69 | 33 |
| Profit before tax | -114 | 105 | 87 | 0 | 163 | 538 | 387 | 194 | 340 | 324 | 347 | 2.081 | 38 | -99 |
| Tax | 48 | 30 | 38 | -0 | 38 | 119 | 85 | 43 | 75 | 71 | 76 | -378 | 8 | -0 |
| Net profit | -162 | 75 | 50 | 0 | 125 | 419 | 302 | 151 | 265 | 253 | 271 | 2.459 | 29 | -99 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.934 | 5.859 | 5.640 | 0 | 5.232 | 5.318 | 5.403 | 4.839 | 4.927 | 4.572 | 4.819 | 3.895 | 2.930 | 2.821 |
| Equity | -388 | -313 | -263 | 0 | -125 | 294 | 596 | 693 | 902 | 1.099 | 1.312 | 3.712 | 2.898 | 2.732 |
| Long-term debt | 5.680 | 5.513 | 5.111 | 0 | 4.633 | 4.200 | 3.998 | 3.461 | 3.253 | 2.684 | 2.514 | 0 | 0 | 0 |
| Short-term debt | 641 | 659 | 793 | 0 | 725 | 797 | 697 | 529 | 541 | 488 | 615 | 183 | 32 | 89 |
| Total debt | 6.321 | 6.172 | 5.903 | 0 | 5.358 | 4.997 | 4.695 | 3.991 | 3.795 | 3.172 | 3.129 | 183 | 32 | 89 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Founder | Founder | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Ejnar Skriver | Founder | 0 companies |