| Revenue | DKK 543K | -13% |
| EBITDA | DKK -14K | -117% |
| Net profit | DKK -11K | -116% |
| Total assets | DKK 646K | -5% |
| Equity | DKK 519K | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 417 | 819 | 700 | 642 | 506 | 741 | 500 | 381 | 369 | 544 | 392 | 625 | 543 |
| Staff expenses | -395 | -482 | -484 | -501 | -540 | -524 | -504 | -430 | -428 | -424 | -462 | -541 | -557 |
| EBITDA | 22 | 338 | 217 | 141 | -34 | 217 | -4 | -50 | -59 | 120 | -70 | 85 | -14 |
| Depreciation & amort. | -6 | -30 | -3 | -19 | -6 | -26 | -3 | -5 | -1 | -4 | -11 | -13 | -7 |
| EBIT | 16 | 308 | 213 | 122 | -40 | 191 | -7 | -55 | -60 | 117 | -81 | 72 | -21 |
| Net financials | 3 | 10 | 8 | 2 | 9 | 12 | 10 | 9 | 8 | 7 | 7 | 12 | 8 |
| Profit before tax | 19 | 318 | 221 | 124 | -31 | 203 | 3 | -46 | -52 | 123 | -74 | 83 | -13 |
| Tax | 6 | 80 | 55 | 32 | -6 | 46 | 1 | -10 | -11 | 27 | -15 | 19 | -2 |
| Net profit | 13 | 238 | 166 | 92 | -25 | 156 | 2 | -36 | -41 | 96 | -58 | 64 | -11 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 668 | 934 | 811 | 769 | 1.310 | 803 | 624 | 578 | 630 | 724 | 690 | 680 | 646 |
| Equity | 526 | 764 | 670 | 612 | 507 | 663 | 505 | 469 | 428 | 524 | 466 | 530 | 519 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 136 | 167 | 141 | 157 | 803 | 139 | 118 | 109 | 202 | 200 | 224 | 150 | 126 |
| Total debt | 136 | 167 | 141 | 157 | 803 | 139 | 118 | 109 | 202 | 200 | 224 | 150 | 126 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EG Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MODUS MANAGEMENT HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Elsebeth Grue Enggaard | Management | 0 companies |
| Bard Sverre Fossen | Board of Directors | 0 companies |
| Michael Enggaard | Chairman | 0 companies |
| Merete Grue Enggaard Nielsen | Board of Directors | 0 companies |