| Revenue | DKK 3,8M | -25% |
| EBITDA | DKK 615K | -60% |
| Net profit | DKK 47K | -93% |
| Total assets | DKK 3,1M | +1% |
| Equity | DKK 1,3M | +4% |
| Employees | 8 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -15 | 704 | 1.965 | 2.636 | 2.423 | 2.780 | 6.081 | 6.637 | 5.161 | 3.308 | 5.060 | 3.772 |
| Staff expenses | -0 | -534 | -1.307 | -1.687 | -2.409 | -2.567 | -3.010 | -4.601 | -4.274 | -3.598 | -3.537 | -3.157 |
| EBITDA | -15 | 170 | 658 | 950 | 14 | 213 | 3.071 | 2.036 | 887 | -290 | 1.523 | 615 |
| Depreciation & amort. | -0 | 168 | 433 | -544 | -632 | -582 | -689 | -839 | -693 | -614 | -561 | -504 |
| EBIT | -15 | 1 | 225 | 405 | -618 | -369 | 2.382 | 1.197 | 194 | -904 | 963 | 111 |
| Net financials | 0 | -24 | -55 | -37 | -254 | -360 | -90 | -50 | -86 | -168 | -153 | -52 |
| Profit before tax | -15 | -23 | 170 | 369 | -872 | -729 | 2.292 | 1.147 | 107 | -1.072 | 809 | 59 |
| Tax | -2 | -8 | 37 | 81 | -192 | -160 | 504 | 251 | 21 | -238 | 177 | 12 |
| Net profit | -14 | -15 | 133 | 288 | -680 | -569 | 1.788 | 896 | 86 | -834 | 633 | 47 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 190 | 1.639 | 1.942 | 4.609 | 4.529 | 4.522 | 5.614 | 5.610 | 4.873 | 5.226 | 3.060 | 3.081 |
| Equity | 186 | 171 | 304 | 591 | -89 | -658 | 1.130 | 2.026 | 2.112 | 578 | 1.211 | 1.257 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 206 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4 | 1.434 | 1.621 | 3.939 | 4.517 | 5.032 | 4.108 | 3.408 | 2.670 | 4.591 | 1.842 | 1.823 |
| Total debt | 4 | 1.434 | 1.621 | 3.939 | 4.517 | 5.032 | 4.314 | 3.408 | 2.670 | 4.591 | 1.842 | 1.823 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ED Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MARESCO A/S | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Eydun Durhuus | Management | 0 companies |