| Revenue | DKK -1,5M | +238% |
| EBITDA | DKK -1,5M | -238% |
| Net profit | DKK 26,4M | +13% |
| Total assets | DKK 260,3M | -4% |
| Equity | DKK 227,3M | -11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6.764 | -2.141 | -6.937 | -1.016 | -1.180 | -3.291 | -3.041 | -3.462 | -4.633 | -4.410 | -3.356 | -438 | -1.482 |
| Staff expenses | -639 | -604 | -539 | -0 | -0 | -0 | -840 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -24.403 | -2.745 | -7.475 | -1.016 | -1.180 | -3.291 | -3.881 | -3.462 | -4.633 | -4.410 | -3.356 | -438 | -1.482 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -24.403 | -2.745 | -7.475 | -1.016 | -1.180 | -3.291 | -3.881 | -3.462 | -4.633 | -4.410 | -3.356 | -438 | -1.482 |
| Net financials | 23.282 | 32.976 | 78.673 | 16.908 | 24.368 | 28.270 | -12.904 | 49.648 | 18.861 | 52.334 | -42.931 | 25.287 | 29.576 |
| Profit before tax | 15.879 | 30.232 | 71.198 | 15.892 | 19.356 | 24.979 | -16.785 | 46.186 | 14.228 | 47.924 | -46.287 | 24.849 | 28.094 |
| Tax | 5.570 | 8.246 | 4.933 | 3.790 | 3.662 | 5.923 | 14 | 6.504 | 3.995 | 10.648 | -0 | 1.541 | 1.709 |
| Net profit | -6.691 | 21.986 | 66.265 | 12.102 | 15.694 | 19.056 | -16.799 | 39.682 | 10.233 | 37.276 | -46.287 | 23.308 | 26.385 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 286.001 | 297.324 | 366.774 | 356.113 | 369.754 | 353.623 | 312.637 | 312.871 | 304.446 | 334.016 | 290.802 | 270.036 | 260.300 |
| Equity | 279.650 | 294.423 | 340.688 | 342.790 | 358.484 | 337.540 | 300.741 | 298.658 | 291.641 | 328.917 | 282.631 | 255.938 | 227.323 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.352 | 2.901 | 26.086 | 13.323 | 11.270 | 16.083 | 11.896 | 14.213 | 12.805 | 5.099 | 8.171 | 14.098 | 32.977 |
| Total debt | 6.352 | 2.901 | 26.086 | 13.323 | 11.270 | 16.083 | 11.896 | 14.213 | 12.805 | 5.099 | 8.171 | 14.098 | 32.977 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
MT Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Stener Færch | Chief Executive Officer | 0 companies |
| Michael Teschl | Management | 0 companies |
| Petronella Adriana Maria Bos | Board of Directors | 0 companies |
| Tyge Trier | Board of Directors | 0 companies |