| Revenue | DKK 2,2M | -17% |
| EBITDA | DKK -29K | -111% |
| Net profit | DKK -128K | -191% |
| Total assets | DKK 1M | -37% |
| Equity | DKK 190K | -40% |
| Employees | 8 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.790 | 1.960 | 1.880 | 1.816 | 1.708 | 2.356 | 2.790 | 1.838 | 2.597 | 2.160 |
| Staff expenses | -1.709 | -1.866 | -1.722 | -1.864 | -1.630 | -2.025 | -2.796 | -1.728 | -2.330 | -2.189 |
| EBITDA | 81 | 94 | 158 | -47 | 77 | 313 | -8 | 110 | 267 | -29 |
| Depreciation & amort. | -56 | -76 | -67 | -81 | -61 | -50 | -35 | -32 | -76 | -116 |
| EBIT | 25 | 18 | 91 | -129 | 16 | 262 | -43 | 78 | 191 | -145 |
| Net financials | -6 | -16 | -23 | -44 | -24 | -16 | -16 | -14 | -5 | -17 |
| Profit before tax | 19 | 3 | 68 | -173 | -8 | 247 | -59 | 64 | 186 | -162 |
| Tax | 6 | 2 | 18 | -30 | 2 | 58 | -11 | 18 | 45 | -34 |
| Net profit | 13 | 1 | 50 | -143 | -10 | 189 | -47 | 46 | 140 | -128 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.303 | 821 | 1.325 | 1.184 | 1.064 | 1.857 | 1.173 | 1.292 | 1.612 | 1.019 |
| Equity | 93 | 94 | 144 | 1 | -9 | 180 | 132 | 178 | 318 | 190 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 315 | 0 | 0 | 51 | 0 |
| Short-term debt | 1.186 | 708 | 1.154 | 1.183 | 1.072 | 1.336 | 1.026 | 1.099 | 1.235 | 829 |
| Total debt | 1.186 | 708 | 1.154 | 1.183 | 1.072 | 1.651 | 1.026 | 1.099 | 1.287 | 829 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EG Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Gammelgaard | Chief Executive Officer | 0 companies |