| Revenue | DKK -14K | -8% |
| EBITDA | DKK -14K | +8% |
| Net profit | DKK 613K | +421% |
| Total assets | DKK 2M | +12% |
| Equity | DKK 1,9M | +49% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | -85 | — | — | -12 | -11 | -8 | -13 | -15 | -14 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -173 | -108 | -85 | -217 | -8 | -12 | -11 | -8 | -13 | -15 | -14 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -173 | -108 | -85 | -217 | -8 | -12 | -11 | -8 | -13 | -15 | -14 |
| Net financials | -2.717 | -491 | -1.218 | 876 | -155 | 45 | -61 | -711 | -91 | -176 | 627 |
| Profit before tax | -2.890 | -599 | -1.303 | 659 | -162 | 33 | -71 | -719 | -104 | -191 | 613 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -2.890 | -599 | -1.303 | 659 | -162 | 33 | -71 | -719 | -104 | -191 | 613 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.091 | 22.517 | 22.284 | 23.706 | 3.315 | 3.530 | 3.188 | 2.082 | 1.969 | 1.787 | 2.000 |
| Equity | 7.067 | 8.827 | 8.606 | 11.498 | 1.880 | 2.333 | 2.262 | 1.543 | 1.439 | 1.248 | 1.862 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 534 | 524 | 531 | 0 |
| Short-term debt | 12.023 | 13.690 | 13.678 | 12.208 | 1.434 | 1.197 | 926 | 5 | 5 | 7 | 138 |
| Total debt | 12.023 | 13.690 | 13.678 | 12.208 | 1.434 | 1.197 | 926 | 540 | 529 | 538 | 138 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2010 | — | — |
EF Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2012 | |
| Individual | 5.0% | 5.0% | 2012 | |
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 10.0% | 10.0% | 2012 | |
| Individual | 5.0% | 5.0% | 2012 | |
| Individual | 33.3% | 33.3% | 2012 | |
| Individual | 5.0% | 5.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Management | 0 companies |
| Erik Fogt | Chief Executive Officer | 0 companies |
| Jacob Richter | Board of Directors | 0 companies |
| Claus Peter Hovmand Madsen | Board of Directors | 0 companies |