| Revenue | DKK 38K | -64% |
| EBITDA | DKK -63K | -737% |
| Net profit | DKK -96K | -219% |
| Total assets | DKK 47K | -60% |
| Equity | DKK -1,2M | -9% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 349 | 529 | 441 | 603 | 403 | 607 | 795 | 377 | 132 | 444 | 32 | 68 | 106 | 38 |
| Staff expenses | -286 | -306 | -197 | -303 | -338 | -536 | -576 | -872 | -127 | -82 | -307 | -226 | -96 | -100 |
| EBITDA | 63 | 223 | 243 | 301 | 65 | 71 | 219 | -622 | -146 | 393 | -275 | -166 | 10 | -63 |
| Depreciation & amort. | -105 | -141 | -154 | -175 | -171 | -177 | -181 | -176 | -169 | -150 | -68 | -51 | -39 | -29 |
| EBIT | -42 | 82 | 89 | 125 | -107 | -106 | 38 | -797 | -316 | 243 | -343 | -217 | -29 | -91 |
| Net financials | -65 | -60 | -44 | -91 | -78 | -46 | -56 | -49 | -51 | -38 | 137 | -177 | 109 | -4 |
| Profit before tax | -107 | 22 | 44 | 34 | -185 | -152 | -18 | -846 | -366 | 205 | -206 | -394 | 81 | -96 |
| Tax | -25 | 22 | 16 | 6 | -41 | -33 | 9 | -20 | -70 | 38 | -0 | -0 | -0 | -0 |
| Net profit | -82 | 0 | 29 | 29 | -144 | -119 | -27 | -826 | -296 | 167 | -206 | -394 | 81 | -96 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.091 | 1.365 | 1.382 | 1.436 | 1.269 | 1.509 | 1.453 | 857 | 474 | 403 | 192 | 123 | 118 | 47 |
| Equity | -102 | -101 | -73 | -44 | 212 | 393 | 367 | -459 | -756 | -589 | -795 | -1.188 | -1.108 | -1.203 |
| Long-term debt | 312 | 129 | 16 | 0 | 0 | 0 | 0 | 0 | 12 | 12 | 12 | 13 | 0 | 0 |
| Short-term debt | 881 | 1.337 | 1.438 | 1.466 | 1.044 | 1.116 | 1.083 | 1.316 | 1.218 | 980 | 975 | 1.299 | 1.226 | 1.250 |
| Total debt | 1.193 | 1.466 | 1.455 | 1.466 | 1.044 | 1.116 | 1.083 | 1.316 | 1.230 | 992 | 987 | 1.311 | 1.226 | 1.250 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
E & Co Holding ApS | Company | 100.0% | 100.0% | 2022 |
BERND & VEJRUP Holding IVS | Company | 20.0% | 20.0% | 2017 |
Vibeke Nørlem Holding ApS | Company | 15.0% | 10.0% | 2016 |
JNL Ejendomme Aps | Company | 20.0% | 20.0% | 2016 |
LV ApS | Company | 20.0% | 20.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Schmidt | Management | 0 companies |