| Revenue | DKK 25,7M | +10% |
| EBITDA | DKK 6,9M | -9% |
| Net profit | DKK -282K | -134% |
| Total assets | DKK 34,8M | +3% |
| Equity | DKK 725K | -62% |
| Employees | 44 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 14.447 | 18.917 | 22.718 | 23.388 | 25.693 |
| Staff expenses | -12.966 | -13.816 | -15.416 | -15.558 | -17.669 |
| EBITDA | 1.482 | 5.101 | 7.069 | 7.640 | 6.945 |
| Depreciation & amort. | -136 | -3.654 | -5.437 | -5.908 | -6.002 |
| EBIT | 1.346 | 1.448 | 1.632 | 1.732 | 943 |
| Net financials | 4 | -14 | -97 | -653 | -1.290 |
| Profit before tax | 1.349 | 1.434 | 1.535 | 1.079 | -347 |
| Tax | 297 | 316 | 338 | 243 | -65 |
| Net profit | 1.053 | 1.118 | 1.197 | 836 | -282 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 7.476 | 11.393 | 25.207 | 33.869 | 34.796 |
| Equity | 2.055 | 2.174 | 3.371 | 1.906 | 725 |
| Long-term debt | 0 | 0 | 12.961 | 25.731 | 24.165 |
| Short-term debt | 5.399 | 8.859 | 8.448 | 5.568 | 8.641 |
| Total debt | 5.399 | 8.859 | 21.409 | 31.299 | 32.806 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ER Management | Management | 2014 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Rasmussen | Management | 0 companies |