| Revenue | DKK 136K | -57% |
| EBITDA | DKK -1,7M | +1% |
| Net profit | DKK -1,5M | +1% |
| Total assets | DKK 770K | -11% |
| Equity | DKK -9,4M | -19% |
| Employees | 2 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 949 | 1.068 | 1.652 | 1.835 | 1.105 | 1.331 | 444 | 312 | 136 |
| Staff expenses | -2.092 | -1.546 | -1.893 | -2.436 | -2.407 | -2.343 | -2.690 | -2.154 | -2.072 | -1.881 |
| EBITDA | -980 | -598 | -825 | -784 | -572 | -1.238 | -1.360 | -1.710 | -1.759 | -1.746 |
| Depreciation & amort. | -109 | -163 | -163 | -163 | -163 | -54 | -0 | -0 | -0 | -0 |
| EBIT | -1.089 | -761 | -988 | -947 | -735 | -1.292 | -1.360 | -1.710 | -1.759 | -1.746 |
| Net financials | -2 | -19 | -27 | -46 | -58 | -73 | -103 | -130 | -150 | -147 |
| Profit before tax | -1.091 | -780 | -1.015 | -993 | -793 | -1.366 | -1.462 | -1.840 | -1.910 | -1.893 |
| Tax | -269 | -80 | -136 | -219 | -175 | -289 | -322 | -405 | -420 | -416 |
| Net profit | -822 | -699 | -879 | -775 | -619 | -1.077 | -1.141 | -1.435 | -1.490 | -1.476 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.323 | 928 | 799 | 1.095 | 471 | 807 | 876 | 417 | 864 | 770 |
| Equity | 228 | -472 | -1.351 | -2.126 | -2.745 | -3.822 | -4.963 | -6.398 | -7.887 | -9.364 |
| Long-term debt | 0 | 0 | 0 | 0 | 59 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.095 | 1.400 | 2.150 | 3.221 | 3.157 | 4.629 | 5.839 | 6.815 | 8.752 | 10.133 |
| Total debt | 1.095 | 1.400 | 2.150 | 3.221 | 3.216 | 4.629 | 5.839 | 6.815 | 8.752 | 10.133 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EL Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DEN SOCIALE UDVIKLINGSFOND | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Else Langer Schmidt | Management | 0 companies |
| Margrethe Langer Rasmussen | Board of Directors | 0 companies |
| Allan Bernhardt Petersen | Board of Directors | 0 companies |
| Michael Johan Hansen | Chairman | 0 companies |