| Revenue | DKK 7M | +12% |
| EBITDA | DKK 473K | -2% |
| Net profit | DKK 369K | -2% |
| Total assets | DKK 3,7M | -19% |
| Equity | DKK 2M | +23% |
| Employees | 4 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 602 | 1.532 | 1.495 | 2.043 | 3.031 | 4.830 | 5.397 | 5.288 | 5.557 | 6.283 | 7.046 |
| Staff expenses | -595 | -1.493 | -1.462 | -1.981 | -2.913 | -4.449 | -5.183 | -4.924 | -5.185 | -5.799 | -6.573 |
| EBITDA | 7 | 40 | 33 | 63 | 118 | 381 | 214 | 364 | 371 | 485 | 473 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 7 | 40 | 33 | 63 | 118 | 381 | 214 | 364 | 371 | 485 | 473 |
| Net financials | 0 | -5 | -2 | -2 | -6 | -15 | -15 | -18 | -17 | -1 | -8 |
| Profit before tax | 7 | 35 | 31 | 61 | 112 | 366 | 199 | 346 | 355 | 486 | 465 |
| Tax | 2 | 8 | 5 | 14 | 25 | 81 | 49 | 77 | 77 | 111 | 96 |
| Net profit | 5 | 26 | 25 | 47 | 87 | 286 | 150 | 269 | 278 | 375 | 369 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 475 | 987 | 995 | 1.825 | 1.307 | 2.424 | 3.371 | 3.442 | 6.991 | 4.603 | 3.740 |
| Equity | 55 | 82 | 107 | 154 | 241 | 527 | 677 | 946 | 1.224 | 1.598 | 1.967 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 419 | 905 | 888 | 1.671 | 1.066 | 1.897 | 2.694 | 2.496 | 5.767 | 3.005 | 1.772 |
| Total debt | 419 | 905 | 888 | 1.671 | 1.066 | 1.897 | 2.694 | 2.496 | 5.767 | 3.005 | 1.772 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET Management | Management | 2014 | — | — |
EG Management | Management | 2025 | — | — |
EC Management | Management | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Thomas Fromm | Management | 0 companies |
| Erik Garardus Johannes Bokmans | Management | 0 companies |
| Ebba Cecilia Bröms | Management | 0 companies |
| Jonathan Elliot Dickinson | Chairman | 0 companies |
| Lee Jason Heeson | Chairman | 0 companies |