| Revenue | DKK 101K | -122% |
| EBITDA | DKK 101K | +122% |
| Net profit | DKK 1,4M | +2875% |
| Total assets | DKK 100M | -13% |
| Equity | DKK 95,9M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | — | — | -24 | -30 | -107 | -193 | -458 | 101 |
| Staff expenses | -9 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 24 | -20 | -161 | -85 | -114 | -26 | -25 | -24 | -30 | -107 | -193 | -458 | 101 |
| Depreciation & amort. | -10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 14 | -20 | -161 | -85 | -114 | -26 | -25 | -24 | -30 | -107 | -193 | -458 | 101 |
| Net financials | -25.948 | -13.485 | -13.086 | -15.028 | 1.893 | 1.277 | 3.664 | 3.835 | 5.260 | 17.434 | 1.357 | 351 | 1.391 |
| Profit before tax | -25.933 | -13.505 | -13.246 | -15.113 | 1.839 | 1.319 | 3.675 | 3.811 | 5.230 | 17.327 | 1.164 | -108 | 1.492 |
| Tax | 81 | 874 | 37 | 18 | 30 | 34 | 19 | -1.086 | 199 | -340 | -15 | -58 | 114 |
| Net profit | -26.014 | -14.379 | -13.283 | -15.131 | 1.809 | 1.285 | 3.657 | 4.897 | 5.031 | 17.667 | 1.179 | -50 | 1.378 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.820 | 112 | 9.771 | 2.168 | 38.262 | 104.500 | 108.408 | 109.200 | 91.312 | 164.712 | 119.885 | 115.081 | 99.953 |
| Equity | 2.328 | -12.051 | 4.665 | -3.465 | 29.344 | 95.629 | 99.286 | 104.182 | 86.090 | 93.709 | 94.808 | 94.614 | 95.934 |
| Long-term debt | 4.144 | 4.707 | 5.094 | 5.611 | 3.849 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 349 | 20 | 12 | 23 | 5.069 | 8.871 | 9.123 | 5.018 | 5.222 | 70.922 | 25.077 | 20.467 | 4.019 |
| Total debt | 4.492 | 4.727 | 5.106 | 5.634 | 8.918 | 8.871 | 9.123 | 5.018 | 5.222 | 71.003 | 25.077 | 20.467 | 4.019 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK Management | Management | 2010 | — | — |
EJ Management | Management | 2011 | — | — |
AS Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
MR Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ES HOLDING 2011 ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Sten Klarskov | Management | 0 companies |
| Erik Jensen Skjærbæk | Management | 0 companies |
| Anders Skibdal | Chief Executive Officer | 0 companies |
| Martin Rambusch | Management | 0 companies |
| Michael Gjelstrup Stenskrog | Chairman | 0 companies |
| Thi Thuy Kieu Nguyen | Board of Directors | 0 companies |
| Lemmy Fialin | Board of Directors | 0 companies |