| Revenue | DKK 1,5M | +4% |
| EBITDA | DKK -715K | -140% |
| Net profit | DKK -760K | -164% |
| Total assets | DKK 14,1M | -11% |
| Equity | DKK 4,3M | -19% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 342 | 393 | 374 | 116 | -0 | 262 | 407 | 585 | 1.270 | 1.354 | 1.489 | 1.435 | 1.486 |
| Staff expenses | -311 | -384 | -350 | -80 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 31 | 15 | 24 | 36 | -0 | 262 | 407 | 585 | 1.270 | 1.354 | 1.489 | 1.778 | -715 |
| Depreciation & amort. | 18 | -14 | -14 | -7 | -0 | -0 | -0 | -0 | -28 | -39 | -39 | -39 | -39 |
| EBIT | 14 | 1 | 9 | 29 | -0 | 262 | 407 | 585 | 1.242 | 1.316 | 1.450 | 1.740 | -753 |
| Net financials | -13 | -7 | -7 | -11 | -0 | -0 | -1 | -32 | -191 | -200 | -192 | -218 | -184 |
| Profit before tax | 1 | -6 | 2 | 17 | -0 | 262 | 406 | 786 | 1.592 | 1.968 | 1.258 | 1.521 | -938 |
| Tax | 0 | 3 | 1 | 4 | -0 | 58 | 89 | 160 | 340 | 435 | 272 | 337 | -178 |
| Net profit | 1 | -10 | 1 | 13 | -0 | 204 | 316 | 626 | 1.252 | 1.533 | 986 | 1.184 | -760 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 882 | 1.061 | 1.301 | 92 | 87 | 757 | 948 | 10.434 | 14.467 | 15.387 | 15.390 | 15.784 | 14.115 |
| Equity | 82 | 73 | 74 | 87 | 87 | 291 | 408 | 814 | 1.956 | 3.489 | 4.355 | 5.310 | 4.306 |
| Long-term debt | 0 | 0 | 0 | 3 | 0 | 265 | 296 | 7.266 | 10.359 | 9.057 | 9.077 | 8.776 | 8.407 |
| Short-term debt | 800 | 988 | 1.227 | 3 | 0 | 201 | 245 | 2.221 | 1.762 | 2.144 | 1.154 | 718 | 762 |
| Total debt | 800 | 988 | 1.227 | 5 | 0 | 466 | 541 | 9.487 | 12.121 | 11.201 | 10.231 | 9.494 | 9.169 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HG Management | Management | 2011 | — | — |
EC Founder | Founder | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Tosemi ApS | Company | 50.0% | 50.0% | 2017 |
Maheve ApS | Company | 50.0% | 50.0% | 2017 |
| Individual | 50.0% | 50.0% | 2016 | |
| Individual | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Hanne Grøn | Management | 0 companies |
| Ejnar Christensen Grøn | Founder | 0 companies |