| Revenue | DKK 4,1M | +97% |
| EBITDA | DKK 2M | +859% |
| Net profit | DKK 1,9M | +651% |
| Total assets | DKK 17,7M | +263% |
| Equity | DKK 2,6M | +216% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 517 | 598 | 1.020 | 761 | 730 | 1.194 | 1.716 | 1.792 | 1.797 | 1.919 | 936 | 1.701 | 2.072 | 4.086 |
| Staff expenses | -975 | -748 | -1.025 | -805 | -1.872 | -3.619 | -3.184 | -2.620 | -797 | -1.727 | -1.922 | -2.171 | -2.334 | -2.098 |
| EBITDA | -459 | -150 | -5 | -44 | -1.143 | -2.425 | -1.548 | -828 | 1.000 | 192 | -986 | -470 | -262 | 1.987 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -15 | -92 | -47 | -26 | -20 | -52 | -69 | -94 | -248 | -279 |
| EBIT | -459 | -150 | -5 | -44 | -1.158 | -2.517 | -1.595 | -853 | 980 | 140 | -1.056 | -564 | -510 | 1.709 |
| Net financials | -3 | -1 | -0 | -14 | 51 | -40 | 2.665 | -41 | 1.803 | -29 | -20 | -60 | 169 | -78 |
| Profit before tax | -462 | -152 | -5 | -58 | -1.107 | -2.557 | 1.069 | -894 | 2.783 | 111 | -1.075 | -623 | -340 | 1.630 |
| Tax | -0 | -0 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 389 | -0 | -245 |
| Net profit | -462 | -152 | 594 | -58 | -1.107 | -2.557 | 1.069 | -894 | 2.783 | 651 | -836 | -1.013 | -340 | 1.876 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 800 | 742 | 984 | 786 | 1.102 | 1.303 | 2.513 | 1.904 | 2.627 | 3.124 | 2.808 | 4.183 | 4.870 | 17.685 |
| Equity | -382 | -534 | 60 | 2 | -1.104 | -3.661 | -2.591 | -3.486 | -702 | -52 | -888 | -1.901 | -2.241 | 2.594 |
| Long-term debt | 0 | 0 | 0 | 497 | 911 | 4.036 | 3.410 | 1.188 | 0 | 0 | 1.182 | 2.347 | 2.308 | 3.502 |
| Short-term debt | 1.182 | 1.276 | 923 | 287 | 1.295 | 929 | 1.694 | 4.201 | 3.330 | 3.176 | 2.514 | 3.737 | 4.804 | 11.588 |
| Total debt | 1.182 | 1.276 | 923 | 784 | 2.206 | 4.964 | 5.104 | 5.389 | 3.330 | 3.176 | 3.696 | 6.084 | 7.112 | 15.090 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JD Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
CH Management | Management | 2015 | — | — |
RF Management | Management | 2016 | — | — |
JS Management | Management | 2016 | — | — |
SH Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
PB Management | Management | 2011 | — | — |
EA Founder | Founder | 2011 | — | — |
BP Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Deputy Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 25.0% | 25.0% | 2013 | |
| Individual | 33.3% | 33.3% | 2013 | |
| Individual | 25.0% | 25.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Dan Eriksen | Chief Executive Officer | 0 companies |
| Claus Hugo Frykman Rasmussen | Management | 0 companies |
| Reinhard Feix | Management | 0 companies |
| Josef Schmid | Management | 0 companies |
| Søren Helmer Nielsen | Chief Executive Officer | 0 companies |
| Peter Bargholz | Management | 0 companies |
| ELPRO-Buchs AG | Founder | 0 companies |
| Bernhard Peter Jans | Management | 0 companies |
| Frederik Gert Clemens Dresen | Chairman | 0 companies |
| Catrin Christin Möhwald | Deputy Chairman | 0 companies |