| Revenue | DKK 466K | -37% |
| EBITDA | DKK 2M | +1825% |
| Net profit | DKK 1,3M | +431% |
| Total assets | DKK 26,4M | +12% |
| Equity | DKK 7,8M | +21% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.158 | 1.023 | 591 | 741 | 466 |
| Staff expenses | -219 | -497 | -561 | -1.057 | -3 |
| EBITDA | 1.038 | 1.826 | 30 | -116 | 1.994 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.038 | 1.826 | 30 | -116 | 1.994 |
| Net financials | 186 | 154 | -301 | -327 | -342 |
| Profit before tax | 1.225 | 1.980 | -270 | -443 | 1.652 |
| Tax | 99 | 436 | -59 | -36 | 304 |
| Net profit | 1.126 | 1.544 | -211 | -406 | 1.347 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 34.936 | 25.894 | 24.210 | 23.520 | 26.353 |
| Equity | 14.523 | 7.066 | 6.855 | 6.449 | 7.796 |
| Long-term debt | 17.099 | 15.355 | 15.119 | 14.858 | 15.835 |
| Short-term debt | 2.046 | 1.915 | 736 | 750 | 759 |
| Total debt | 19.145 | 17.269 | 15.855 | 15.608 | 16.594 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
EP Management | Management | 2012 |
NÆ Management | Management | 2012 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Company | 50–66.65% | 50–66.65% | 2016 | |
| Company | 50–66.65% | 50–66.65% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Esben Padkjær Pedersen | Management | 0 companies |
| Nicolaj Ærøbo Ebbesen | Management | 0 companies |