| Revenue | DKK -2,3M | +1147% |
| EBITDA | DKK -2,6M | -1278% |
| Net profit | DKK 53,2M | +897% |
| Total assets | DKK 12,4M | -77% |
| Equity | DKK 12M | -69% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -19 | -7 | -7 | -9 | -9 | -11 | -17 | -13 | 0 | 0 | 0 | -186 | -2.324 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -54 |
| EBITDA | -19 | -7 | -7 | -9 | -9 | -11 | -17 | -13 | -19 | -12 | -13 | -186 | -2.569 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -206 | -718 |
| EBIT | -19 | -7 | -7 | -9 | -9 | -11 | -17 | -13 | -19 | -12 | -13 | -392 | -3.287 |
| Net financials | 570 | 2.208 | 4.875 | 1.670 | -10.506 | 1.379 | 1.342 | 1.983 | 3.659 | 6.231 | 7.200 | 5.767 | 56.141 |
| Profit before tax | 551 | 2.201 | 4.867 | 1.662 | -10.515 | 1.369 | 1.325 | 1.969 | 3.640 | 6.219 | 7.187 | 5.375 | 52.853 |
| Tax | -2 | -2 | -2 | -2 | -2 | -3 | -5 | -11 | -10 | -8 | -9 | 43 | -311 |
| Net profit | 552 | 2.203 | 4.869 | 1.663 | -10.513 | 1.372 | 1.330 | 1.980 | 3.650 | 6.227 | 7.196 | 5.331 | 53.164 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.852 | 4.037 | 14.303 | 16.199 | 5.294 | 6.823 | 11.939 | 17.651 | 21.503 | 31.884 | 43.117 | 54.101 | 12.356 |
| Equity | 1.833 | 3.940 | 14.297 | 15.860 | 5.247 | 6.515 | 9.369 | 11.349 | 14.999 | 25.411 | 36.484 | 38.861 | 12.025 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 2.020 | 2.869 | 2.983 | 2.760 | 2.760 | 7.344 | 0 |
| Short-term debt | 19 | 97 | 6 | 339 | 47 | 308 | 550 | 3.433 | 3.520 | 3.713 | 3.873 | 7.586 | 331 |
| Total debt | 19 | 97 | 6 | 339 | 47 | 308 | 2.570 | 6.302 | 6.503 | 6.473 | 6.633 | 14.930 | 331 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EØ Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hegelund Holding ApS | Company | 66.7% | 66.7% | 2018 |
WaldSee Holding ApS | Company | 10.0% | 10.0% | 2018 |
PC SEJS ApS | Company | 10.0% | 10.0% | 2019 |
C. TORP FINANS ApS | Company | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Esben Ødum Hegelund Jørgensen | Management | 0 companies |
| Christian Torp | Board of Directors | 0 companies |
| Preben Christensen | Board of Directors | 0 companies |
| Carl Erik Skovgaard | Chairman | 0 companies |