| Revenue | DKK 1M | -8% |
| EBITDA | DKK -39K | +7% |
| Net profit | DKK -97K | +2% |
| Total assets | DKK 1,2M | -19% |
| Equity | DKK -1,3M | -8% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 939 | 1.165 | 1.395 | 1.529 | 1.431 | 1.379 | 1.458 | 1.361 | 1.397 | 1.217 | 1.084 | 1.130 | 1.037 |
| Staff expenses | -816 | -1.084 | -1.378 | -1.441 | -1.244 | -1.423 | -1.588 | -1.476 | -1.322 | -1.236 | -1.238 | -1.172 | -1.076 |
| EBITDA | 123 | 81 | 17 | 88 | 187 | -44 | -130 | -115 | 75 | -19 | -153 | -42 | -39 |
| Depreciation & amort. | 16 | 45 | 77 | 69 | 66 | -107 | -81 | -46 | -7 | -7 | -3 | -0 | -0 |
| EBIT | 108 | 36 | -60 | 20 | 121 | -151 | -211 | -161 | 68 | -26 | -157 | -42 | -39 |
| Net financials | -32 | -30 | -48 | -55 | -53 | -66 | -76 | -49 | -51 | -55 | -56 | -57 | -58 |
| Profit before tax | 76 | 5 | -108 | -35 | 68 | -217 | -287 | -210 | 17 | -81 | -213 | -99 | -97 |
| Tax | -45 | 2 | -18 | -7 | 15 | -48 | -63 | 143 | -0 | 24 | -0 | -0 | -0 |
| Net profit | 120 | 3 | -90 | -27 | 53 | -169 | -224 | -354 | 17 | -105 | -213 | -99 | -97 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 777 | 1.072 | 1.352 | 1.430 | 1.349 | 1.649 | 1.653 | 1.389 | 1.734 | 1.646 | 1.592 | 1.486 | 1.201 |
| Equity | 22 | 24 | -65 | -93 | -39 | -209 | -432 | -786 | -769 | -874 | -1.087 | -1.185 | -1.282 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 755 | 1.047 | 1.417 | 1.523 | 1.389 | 1.858 | 2.085 | 2.175 | 2.503 | 2.520 | 2.678 | 2.672 | 2.483 |
| Total debt | 755 | 1.047 | 1.417 | 1.523 | 1.389 | 1.858 | 2.085 | 2.175 | 2.503 | 2.520 | 2.678 | 2.672 | 2.483 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EP Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2017 | |
PONDEROSA ApS | Company | 33.3% | 33.3% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Eric Peter Ravn | Management | 0 companies |