| Revenue | DKK 794K | -25% |
| EBITDA | DKK -110K | -161% |
| Net profit | DKK -224K | -276% |
| Total assets | DKK 509K | -34% |
| Equity | DKK 371K | -38% |
| Employees | 2 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.199 | 2.211 | 1.286 | 2.682 | 534 | 763 | 817 | 1.062 | 794 |
| Staff expenses | -0 | -0 | -1.262 | -2.198 | -854 | -500 | -934 | -881 | -905 |
| EBITDA | 1.154 | -105 | 24 | 484 | -320 | 263 | -117 | 181 | -110 |
| Depreciation & amort. | -28 | -117 | -240 | -118 | -126 | -98 | -17 | -17 | -32 |
| EBIT | 1.126 | -221 | -216 | 366 | -446 | 166 | -134 | 164 | -143 |
| Net financials | -2 | -2 | -2 | -5 | -3 | 3 | -2 | -1 | 9 |
| Profit before tax | 1.125 | -224 | -218 | 361 | -449 | 168 | -136 | 163 | -134 |
| Tax | 248 | -37 | -44 | 82 | -97 | 38 | -29 | 36 | 90 |
| Net profit | 877 | -186 | -174 | 279 | -351 | 131 | -108 | 127 | -224 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.456 | 972 | 1.629 | 964 | 567 | 780 | 589 | 767 | 509 |
| Equity | 877 | 690 | 517 | 796 | 444 | 575 | 468 | 595 | 371 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 568 | 282 | 1.112 | 169 | 123 | 205 | 121 | 172 | 139 |
| Total debt | 568 | 282 | 1.112 | 169 | 123 | 205 | 121 | 172 | 139 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EP Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
MS Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INVEST 1985 ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Evely Portia Vicktoria Damgård | Chief Executive Officer | 0 companies |
| Maxmilan Shawn Oz Frandsen | Management | 0 companies |
| Henrik Puggaard | Chairman | 0 companies |