| Revenue | DKK 89K | +392% |
| EBITDA | DKK 89K | +392% |
| Net profit | DKK 131K | +230% |
| Total assets | DKK 3M | +6% |
| Equity | DKK 2,7M | +5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 37 | 109 | 144 | 145 | 50 | 51 | -106 | 2.214 | 15 | -22 | -67 | 18 | 89 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -13 | 109 | 144 | 145 | 50 | 51 | -106 | 2.214 | 15 | -22 | -67 | 18 | 89 |
| Depreciation & amort. | -39 | -39 | -39 | -35 | -18 | -22 | -22 | -10 | -10 | -10 | -10 | -30 | -30 |
| EBIT | -52 | 70 | 105 | 111 | 32 | 29 | -129 | 2.203 | 5 | -32 | -77 | -12 | 60 |
| Net financials | -38 | -89 | -87 | 66 | -62 | -4 | -41 | -45 | 37 | 56 | 38 | 62 | 109 |
| Profit before tax | -90 | -19 | 18 | 177 | -30 | 25 | -170 | 2.159 | 42 | 24 | -40 | 51 | 168 |
| Tax | 2 | -0 | -0 | 28 | -7 | 5 | -31 | 456 | 13 | 5 | -9 | 11 | 37 |
| Net profit | -91 | -19 | 18 | 149 | -23 | 20 | -139 | 1.703 | 29 | 19 | -31 | 40 | 131 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.027 | 1.977 | 1.975 | 1.907 | 1.692 | 4.088 | 4.152 | 3.651 | 3.234 | 2.814 | 2.749 | 2.800 | 2.957 |
| Equity | 451 | 332 | 250 | 323 | 200 | 2.006 | 1.831 | 2.530 | 2.544 | 2.548 | 2.501 | 2.541 | 2.672 |
| Long-term debt | 233 | 258 | 1.267 | 1.218 | 1.155 | 1.109 | 1.064 | 26 | 26 | 26 | 26 | 0 | 0 |
| Short-term debt | 1.343 | 1.387 | 458 | 362 | 337 | 467 | 798 | 893 | 468 | 51 | 46 | 83 | 115 |
| Total debt | 1.576 | 1.645 | 1.725 | 1.580 | 1.492 | 1.576 | 1.862 | 920 | 494 | 77 | 72 | 83 | 115 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EG Founder | Founder | 2008 | — | — |
CL Management | Management | 2026 | — | — |
HL Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HENRY LARSEN ApS | Company | 100.0% | 100.0% | 2017 |
EGM HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Grann Madsen | Founder | 0 companies |
| Charlotte Lamm | Management | 0 companies |
| Henry Larsen | Management | 0 companies |