| Revenue | DKK 2,4M | +15% |
| EBITDA | DKK 350K | +40% |
| Net profit | DKK 259K | +43% |
| Total assets | DKK 1,1M | +18% |
| Equity | DKK 467K | +20% |
| Employees | 4 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 803 | 909 | 1.282 | 1.260 | 1.904 | 2.370 | 2.518 | 2.234 | 1.802 | 2.050 | 2.357 |
| Staff expenses | -792 | -1.154 | -1.091 | -1.150 | -1.578 | -2.085 | -2.396 | -2.089 | -1.606 | -1.800 | -2.007 |
| EBITDA | 11 | -245 | 191 | 111 | 326 | 284 | 122 | 145 | 196 | 250 | 350 |
| Depreciation & amort. | -2 | -5 | -5 | -9 | -12 | -12 | -12 | -10 | -10 | -13 | -19 |
| EBIT | 9 | -250 | 185 | 101 | 314 | 272 | 110 | 135 | 186 | 237 | 332 |
| Net financials | -1 | -7 | -20 | -6 | -4 | -3 | -3 | -4 | -4 | -1 | 2 |
| Profit before tax | 8 | -257 | 165 | 95 | 310 | 270 | 106 | 131 | 181 | 236 | 334 |
| Tax | 6 | -0 | -0 | 1 | 86 | 66 | 30 | 32 | 44 | 56 | 75 |
| Net profit | 2 | -257 | 165 | 94 | 224 | 204 | 77 | 98 | 137 | 180 | 259 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 262 | 148 | 325 | 420 | 709 | 928 | 1.570 | 854 | 802 | 957 | 1.125 |
| Equity | 52 | -205 | -41 | 54 | 278 | 282 | 248 | 271 | 408 | 389 | 467 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 211 | 354 | 365 | 366 | 421 | 638 | 1.317 | 580 | 385 | 556 | 649 |
| Total debt | 211 | 354 | 365 | 366 | 421 | 638 | 1.317 | 580 | 385 | 556 | 649 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EA Founder | Founder | 2014 | — | — |
JB Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Public Holding ApS | Company | 90.0% | 90.0% | 2024 |
R. Gregersen Holding ApS | Company | 10.0% | 10.0% | 2022 |
| Individual | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Esben Aaby Nielsen | Founder | 0 companies |
| Jasper Brogaard Dyg | Management | 0 companies |
| Tina Fredensborg | Chairman | 0 companies |
| Torben Simonsen | Board of Directors | 0 companies |