| Revenue | DKK 12,2M | -20% |
| EBITDA | DKK 3,7M | -53% |
| Net profit | DKK -1,4M | -133% |
| Total assets | DKK 229,2M | +61% |
| Equity | DKK 18,3M | -7% |
| Employees | 19 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.272 | 5.129 | 6.456 | 6.423 | 7.796 | 6.613 | 6.303 | 3.563 | 5.887 | 4.145 | 13.211 | 15.257 | 12.168 |
| Staff expenses | -2.478 | -2.802 | -2.888 | -3.311 | -3.318 | -3.181 | -3.251 | -2.956 | -3.826 | -3.913 | -8.111 | -7.399 | -8.443 |
| EBITDA | 2.793 | 2.327 | 3.568 | 3.112 | 4.478 | 3.432 | 3.052 | 607 | 2.061 | 231 | 5.100 | 7.858 | 3.724 |
| Depreciation & amort. | -1.121 | -1.122 | -1.122 | -1.102 | -1.541 | -1.494 | -1.507 | -1.467 | -1.178 | -2.563 | -1.060 | -806 | -962 |
| EBIT | 1.672 | 1.206 | 2.446 | 2.010 | 2.937 | 1.937 | 1.545 | -861 | 883 | -2.331 | 4.041 | 7.052 | 2.762 |
| Net financials | -409 | -1.145 | -1.266 | -226 | -239 | -632 | -259 | -30 | -706 | -85 | -1.008 | -1.720 | -4.482 |
| Profit before tax | 1.263 | 61 | 1.180 | 1.784 | 2.699 | 1.306 | 1.287 | -891 | 177 | -2.416 | 3.033 | 5.332 | -1.720 |
| Tax | 313 | 19 | 286 | 418 | 593 | 290 | 287 | -194 | 40 | -530 | 668 | 1.176 | -359 |
| Net profit | 951 | 42 | 894 | 1.366 | 2.105 | 1.015 | 1.000 | -697 | 138 | -1.886 | 2.365 | 4.156 | -1.361 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 36.819 | 54.313 | 49.412 | 50.156 | 60.773 | 46.837 | 37.347 | 37.015 | 30.631 | 91.897 | 177.951 | 142.377 | 229.166 |
| Equity | 9.204 | 9.246 | 10.141 | 11.507 | 13.612 | 14.627 | 15.627 | 14.930 | 15.068 | 13.182 | 15.547 | 19.703 | 18.342 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 27.615 | 45.067 | 39.233 | 38.612 | 47.161 | 32.209 | 21.720 | 22.084 | 15.563 | 78.715 | 162.404 | 122.674 | 210.824 |
| Total debt | 27.615 | 45.067 | 39.233 | 38.612 | 47.161 | 32.209 | 21.720 | 22.084 | 15.563 | 78.715 | 162.404 | 122.674 | 210.824 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EH Founder | Founder | 2011 | — | — |
MK Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Eger Holding A/S | Founder | 0 companies |
| Mogens Kristian Andersen | Management | 0 companies |
| Egil Magne Haugstad | Chairman | 0 companies |
| Rolf Andersen | Board of Directors | 0 companies |
| Helge Karstein Moen | Board of Directors | 0 companies |
| Gustav Witzøe | Board of Directors | 0 companies |