| Revenue | DKK 5,4M | -27% |
| EBITDA | DKK 298K | -83% |
| Net profit | DKK 125K | -90% |
| Total assets | DKK 3,1M | -28% |
| Equity | DKK 289K | -79% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -353 | 397 | 1.871 | 4.565 | 5.093 | 5.995 | 5.450 | 8.924 | 10.530 | 9.674 | 8.990 | 7.407 | 5.442 |
| Staff expenses | -0 | -14 | -216 | -2.700 | -3.072 | -4.231 | -3.694 | -7.159 | -8.550 | -7.838 | -7.304 | -5.669 | -5.144 |
| EBITDA | -289 | 383 | 1.656 | 1.864 | 2.020 | 1.764 | 1.756 | 1.765 | 1.980 | 1.833 | 1.686 | 1.739 | 298 |
| Depreciation & amort. | -0 | -0 | -4 | -22 | -136 | -176 | -190 | -141 | -111 | -39 | -17 | -53 | -51 |
| EBIT | -289 | 383 | 1.652 | 1.842 | 1.884 | 1.588 | 1.566 | 1.624 | 1.869 | 1.794 | 1.669 | 1.686 | 247 |
| Net financials | -8 | -6 | -1 | -49 | -2 | -33 | -15 | -12 | -103 | -55 | 94 | -38 | -83 |
| Profit before tax | -290 | 376 | 1.651 | 1.793 | 1.882 | 1.555 | 1.551 | 1.612 | 1.766 | 1.738 | 1.762 | 1.648 | 164 |
| Tax | -73 | 95 | 404 | 423 | 414 | 348 | 355 | 361 | 400 | 371 | 367 | 363 | 40 |
| Net profit | -217 | 281 | 1.246 | 1.371 | 1.468 | 1.207 | 1.196 | 1.252 | 1.366 | 1.367 | 1.395 | 1.285 | 125 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 413 | 736 | 2.514 | 3.486 | 5.391 | 3.933 | 2.897 | 3.521 | 2.705 | 4.036 | 3.812 | 4.325 | 3.100 |
| Equity | 297 | 578 | 1.326 | 1.451 | 1.548 | 1.287 | 1.276 | 1.332 | 1.446 | 1.447 | 1.475 | 1.365 | 289 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 75 | 68 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -116 | 158 | 1.185 | 2.026 | 3.834 | 2.646 | 1.547 | 2.122 | 1.259 | 2.588 | 2.255 | 2.943 | 2.810 |
| Total debt | -116 | 158 | 1.185 | 2.026 | 3.834 | 2.646 | 1.622 | 2.190 | 1.259 | 2.588 | 2.255 | 2.943 | 2.810 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HAMSI HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Eskild Timme Hansen | Chief Executive Officer | 0 companies |