| Revenue | DKK 8,5M | +52% |
| EBITDA | DKK 3,5M | +114% |
| Net profit | DKK 2,5M | +119% |
| Total assets | DKK 8M | +77% |
| Equity | DKK 4,1M | +125% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3.230 | -1.960 | 3.449 | 3.581 | 3.431 | 2.793 | 3.262 | 3.219 | 3.882 | 4.040 | 4.480 | 4.979 | 5.580 | 8.488 |
| Staff expenses | -2.273 | -894 | -2.012 | -3.036 | -2.636 | -2.597 | -2.574 | -2.548 | -2.729 | -2.856 | -2.807 | -3.690 | -3.959 | -5.025 |
| EBITDA | -574 | -434 | 1.437 | 7 | 1.000 | 578 | 688 | 671 | 1.154 | 1.184 | 1.673 | 1.289 | 1.621 | 3.463 |
| Depreciation & amort. | -192 | -316 | -1.027 | -0 | -205 | -153 | -122 | -183 | -176 | -189 | -213 | -195 | -176 | -186 |
| EBIT | -765 | -750 | 410 | 7 | 795 | 425 | 566 | 488 | 978 | 996 | 1.460 | 1.094 | 1.445 | 3.277 |
| Net financials | -8 | -16 | 9 | 123 | 2.132 | 0 | 37 | 42 | 111 | 70 | 90 | 24 | 44 | -14 |
| Profit before tax | -768 | -764 | 419 | 130 | 2.722 | 425 | 619 | 530 | 1.089 | 1.065 | 1.550 | 1.118 | 1.489 | 3.263 |
| Tax | -192 | -191 | 90 | -64 | 210 | 92 | 7 | 117 | 255 | 207 | 345 | 251 | 330 | 721 |
| Net profit | -576 | -573 | 329 | 194 | 2.512 | 333 | 611 | 413 | 834 | 858 | 1.206 | 867 | 1.159 | 2.542 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.614 | 3.840 | 3.680 | 3.213 | 5.617 | 4.776 | 4.403 | 3.334 | 5.316 | 4.618 | 4.371 | 3.710 | 4.518 | 8.016 |
| Equity | 1.721 | 2.294 | 2.122 | 2.116 | 4.428 | 2.760 | 3.372 | 2.285 | 3.119 | 2.602 | 2.808 | 1.675 | 1.834 | 4.126 |
| Long-term debt | -202 | -300 | 300 | 0 | 0 | 0 | 84 | 102 | 503 | 509 | 357 | 264 | 355 | 754 |
| Short-term debt | -655 | -1.020 | 1.147 | 1.072 | 1.104 | 1.853 | 896 | 880 | 1.606 | 1.383 | 1.094 | 1.671 | 2.255 | 3.094 |
| Total debt | -858 | -1.320 | 1.447 | 1.072 | 1.104 | 1.853 | 980 | 982 | 2.109 | 1.892 | 1.451 | 1.936 | 2.610 | 3.848 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EG Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
DG Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Datho Holding ApS | Company | 50.0% | 50.0% | 2022 |
EGP HOLDING ApS | Company | 33.3% | 33.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Einar Gjaldbæk Petersen | Chief Executive Officer | 0 companies |
| David Gjaldbæk Thormar | Management | 0 companies |