| Revenue | DKK 460K | -70% |
| EBITDA | DKK -282K | -198% |
| Net profit | DKK -299K | -218% |
| Total assets | DKK 1,4M | -28% |
| Equity | DKK 182K | +1% |
| Employees | 4 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 116 | 87 | 743 | 860 | 1.073 | 999 | 1.327 | 965 | 701 | 1.550 | 460 |
| Staff expenses | -20 | -42 | -2 | -168 | -477 | -419 | -472 | -354 | -752 | -1.261 | -743 |
| EBITDA | 96 | 45 | 741 | 691 | 596 | 580 | 856 | 611 | -89 | 289 | -282 |
| Depreciation & amort. | -29 | -29 | -29 | -41 | -32 | -48 | -72 | -72 | -0 | -0 | -0 |
| EBIT | 67 | 16 | 712 | 650 | 564 | 532 | 784 | 539 | -89 | 289 | -282 |
| Net financials | -1 | -4 | -12 | -26 | -39 | -27 | -26 | 42 | -44 | 13 | -17 |
| Profit before tax | 66 | 11 | 699 | 624 | 525 | 505 | 758 | 581 | -133 | 302 | -299 |
| Tax | 17 | 3 | 157 | 137 | 117 | 104 | 170 | 131 | -11 | 49 | -0 |
| Net profit | 49 | 9 | 542 | 487 | 408 | 401 | 588 | 450 | -122 | 252 | -299 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 576 | 473 | 2.298 | 2.229 | 3.149 | 2.154 | 2.722 | 2.579 | 1.937 | 1.936 | 1.396 |
| Equity | 99 | 107 | 649 | 736 | 1.145 | 545 | 734 | 684 | -72 | 181 | 182 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 116 | 80 | 0 | 0 | 0 |
| Short-term debt | 475 | 365 | 1.649 | 1.492 | 2.004 | 1.605 | 1.862 | 1.804 | 2.009 | 1.756 | 1.215 |
| Total debt | 475 | 365 | 1.649 | 1.492 | 2.004 | 1.605 | 1.978 | 1.884 | 2.009 | 1.756 | 1.215 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2023 | — | — |
CS Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EAP HOLDING ApS | Company | 50.0% | 50.0% | 2021 |
STRØYER HOLDING ApS | Company | 50.0% | 50.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Strøyer Risberg | Management | 0 companies |
| Claus Strøyer Jensen | Management | 0 companies |