| Revenue | DKK -1 | -100% |
| EBITDA | DKK -1 | +100% |
| Net profit | DKK 5,1M | +28% |
| Total assets | DKK 20,1M | -29% |
| Equity | DKK 6,7M | -57% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -155 | -142 | -205 | 2.726 | 4.235 | -13 | -16 | -472 | 6 | -15 | -17 | -0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 29 | -53 | -29 | -190 | -19 | -9 | -13 | -16 | -472 | 6 | -15 | -17 | -0 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 29 | -53 | -29 | -190 | -19 | -9 | -13 | -16 | -472 | 6 | -15 | -17 | -0 |
| Net financials | -509 | -615 | -606 | -481 | 2.329 | 3.912 | 3.461 | 4.282 | 10.877 | 19.881 | 10.790 | 3.901 | 5.009 |
| Profit before tax | -247 | -668 | -635 | -671 | 2.311 | 3.903 | 3.449 | 4.266 | 10.405 | 19.887 | 10.775 | 3.884 | 5.009 |
| Tax | 153 | -144 | -126 | -154 | -96 | -77 | -71 | -66 | -173 | -57 | -50 | -121 | -123 |
| Net profit | -400 | -524 | -509 | -517 | 2.407 | 3.980 | 3.520 | 4.332 | 10.578 | 19.944 | 10.826 | 4.006 | 5.132 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.160 | 17.744 | 17.956 | 17.536 | 20.218 | 24.409 | 24.073 | 25.633 | 34.284 | 44.498 | 38.300 | 28.542 | 20.133 |
| Equity | 5.749 | 5.994 | 5.461 | 4.948 | 7.347 | 11.297 | 9.801 | 10.617 | 18.533 | 28.020 | 25.784 | 15.524 | 6.676 |
| Long-term debt | 5.533 | 3.031 | 1.400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.879 | 8.719 | 11.095 | 12.588 | 12.871 | 13.112 | 14.272 | 15.016 | 15.751 | 16.478 | 12.516 | 13.018 | 13.458 |
| Total debt | 12.412 | 11.750 | 12.495 | 12.588 | 12.871 | 13.112 | 14.272 | 15.016 | 15.751 | 16.478 | 12.516 | 13.018 | 13.458 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PL Management | Management | 2011 | — | — |
LB Management | Management | 2011 | — | — |
MJ Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
JV Management | Management | 2012 | — | — |
| Audit | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EICO Holding ApS | Company | 100.0% | 100.0% | 2021 |
JOHNNY VESTERGAARD ApS | Company | 10.0% | 10.0% | 2013 |
SCHOU INVEST ApS | Company | 10.0% | 10.0% | 2013 |
NP INVEST AF 2009 ApS | Company | 20.0% | 20.0% | 2016 |
M. JACOBSEN INVEST ApS | Company | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Peer Lohmann | Management | 0 companies |
| Lars Bundgaard Sørensen | Management | 0 companies |
| Michael Jacobsen | Chief Executive Officer | 0 companies |
| Johnny Vestergaard | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Sune Fraes Diernæs | Board of Directors | 0 companies |
| Søren Mølgaard Kristensen | Board of Directors | 0 companies |
| Ronnie Møller-Thorsøe | Board of Directors | 0 companies |
| Poul Sand | Board of Directors | 0 companies |
| Torben Klausen | Chairman | 0 companies |
| Erik Flemming Lund | Board of Directors | 0 companies |
| Rikke Mølgaard Kristensen | Board of Directors | 0 companies |