| Revenue | DKK -1,9M | -821% |
| EBITDA | DKK 62K | -77% |
| Net profit | DKK -713K | -158% |
| Total assets | DKK 3,8M | -18% |
| Equity | DKK -816K | -697% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -33 | -1.855 | -972 | -1.647 | -491 | -2.154 | -164 | -348 | -212 | 262 | -1.890 |
| Staff expenses | -0 | -267 | -1.577 | -1.072 | -269 | -25 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -33 | -2.122 | -2.549 | -3.233 | -780 | -2.179 | -164 | -348 | -212 | 262 | 62 |
| Depreciation & amort. | -0 | -0 | -1.355 | -2.531 | -438 | -3.578 | -3.059 | -3.805 | -2.007 | -785 | 976 |
| EBIT | -33 | -2.122 | -3.904 | -5.764 | -1.218 | -5.757 | -3.223 | -4.152 | -2.220 | -523 | -914 |
| Net financials | 0 | 12 | -4.520 | -6 | -278 | -491 | 3.273 | -1 | -1 | -26 | -33 |
| Profit before tax | -33 | -2.111 | -8.424 | -5.770 | -1.496 | -6.248 | -6.516 | -4.153 | -2.220 | -549 | -948 |
| Tax | -7 | 7 | -1.285 | 263 | -322 | -1.362 | -560 | -821 | -34 | -1.785 | -234 |
| Net profit | -26 | -2.118 | -7.139 | -6.034 | -1.174 | -4.886 | -5.956 | -3.332 | -2.186 | 1.236 | -713 |
| Item | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.655 | 10.842 | 13.015 | 21.935 | 21.054 | 12.126 | 8.068 | 5.013 | 2.925 | 4.638 | 3.811 |
| Equity | 3.576 | 10.443 | 6.794 | 16.196 | 15.022 | 10.136 | 4.180 | 848 | -1.338 | -102 | -816 |
| Long-term debt | 79 | 152 | 2.841 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 79 | 247 | 3.379 | 3.505 | 3.895 | 356 | 3.887 | 4.162 | 4.263 | 4.325 | 4.441 |
| Total debt | 79 | 399 | 6.221 | 3.505 | 3.895 | 356 | 3.887 | 4.162 | 4.263 | 4.325 | 4.441 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
PA Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Deputy Chairman | 2015 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Deputy Chairman | 2016 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2021 | |
SEBS HOLDING ApS | Company | 5.0% | 5.0% | 2022 |
| Individual | 100.0% | 100.0% | 2018 | |
| Individual | 50.0% | 50.0% | 2018 | |
| Individual | 66.7% | 66.7% | 2018 | |
| Individual | 66.7% | 66.7% | 2015 | |
| Individual | 5.0% | 5.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Evelina Stanel | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Michael Jonson | Board of Directors | 0 companies |
| Lars Christian Jørgensen | Deputy Chairman | 0 companies |
| Jens Christian Geo Iermiin | Board of Directors | 0 companies |
| Ivan Nygaard Rosenschein | Chairman | 0 companies |
| Mats Jesper Peter Jelmteg | Board of Directors | 0 companies |
| Michael Mathiesen | Deputy Chairman | 0 companies |
| William Hoover | Chairman | 0 companies |