| Revenue | DKK -28K | -125% |
| EBITDA | DKK -12K | +88% |
| Net profit | DKK -53K | +58% |
| Total assets | DKK 307K | -17% |
| Equity | DKK 100K | +311% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 433 | 255 | 883 | 783 | 672 | 1.291 | 457 | 1.313 | 1.548 | 1.354 | 112 | -28 |
| Staff expenses | -387 | -116 | -676 | -682 | -583 | -636 | -684 | -705 | -1.311 | -1.377 | -216 | -16 |
| EBITDA | 46 | 139 | 207 | 101 | 88 | 655 | -226 | 608 | 237 | -22 | -104 | -12 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -2 | -8 | -8 | -10 | -5 | -4 | -3 |
| EBIT | 46 | 139 | 207 | 101 | 88 | 653 | -234 | 600 | 228 | -27 | -108 | -15 |
| Net financials | -2 | -0 | -8 | -1 | 11 | -16 | 5 | -2 | -12 | -29 | -47 | -17 |
| Profit before tax | 45 | 139 | 199 | 100 | 99 | 637 | -229 | 598 | 216 | -56 | -155 | -32 |
| Tax | 11 | 35 | 50 | 24 | 22 | 140 | -14 | 96 | 48 | -9 | -28 | 21 |
| Net profit | 33 | 105 | 149 | 76 | 77 | 497 | -216 | 502 | 168 | -47 | -127 | -53 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 216 | 350 | 486 | 469 | 514 | 1.125 | 445 | 1.278 | 1.707 | 1.616 | 369 | 307 |
| Equity | 114 | 188 | 237 | 188 | 205 | 632 | 116 | 618 | 286 | 79 | -47 | 100 |
| Long-term debt | 0 | 0 | 0 | 0 | 22 | 126 | 0 | 96 | 14 | 22 | 0 | 0 |
| Short-term debt | 103 | 162 | 249 | 281 | 287 | 354 | 329 | 564 | 1.373 | 1.513 | 416 | 207 |
| Total debt | 103 | 162 | 249 | 281 | 309 | 480 | 329 | 660 | 1.387 | 1.535 | 416 | 207 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EP Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DEGROW ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Peter Ernst | Management | 0 companies |