| Revenue | DKK -2,5M | -251% |
| EBITDA | DKK -2,5M | -263% |
| Net profit | DKK 367K | +113% |
| Total assets | DKK 23,4M | -2% |
| Equity | DKK 6,4M | +6% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 54 | 31 | 206 | 350 | 57 | 207 | -1.489 | 1.679 | -2.534 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -120 | -0 |
| EBITDA | 0 | 54 | 31 | 206 | 350 | 969 | 1.672 | -3.425 | 1.558 | -2.534 |
| Depreciation & amort. | -0 | -20 | -25 | -119 | -119 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 0 | 35 | 7 | 86 | 231 | 969 | 1.672 | -3.425 | 1.558 | -2.534 |
| Net financials | -1 | -9 | -36 | -161 | -25 | -1.357 | -35 | 4.599 | -2.683 | 87 |
| Profit before tax | -1 | 25 | -29 | -74 | 206 | -388 | 1.635 | 1.174 | -2.708 | -299 |
| Tax | -0 | -0 | 6 | 18 | 52 | 176 | 317 | -396 | 175 | -666 |
| Net profit | -1 | 26 | -35 | -92 | 154 | -564 | 1.318 | 1.570 | -2.883 | 367 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 814 | 801 | 4.364 | 7.308 | 7.293 | 16.278 | 17.857 | 26.275 | 23.959 | 23.448 |
| Equity | 49 | 75 | 40 | -52 | 102 | 1.303 | 2.621 | 8.933 | 5.998 | 6.365 |
| Long-term debt | 600 | 581 | 3.288 | 5.714 | 5.535 | 10.223 | 10.136 | 14.835 | 14.836 | 14.695 |
| Short-term debt | 165 | 145 | 1.035 | 1.645 | 1.657 | 4.157 | 4.188 | 1.992 | 2.435 | 2.364 |
| Total debt | 764 | 726 | 4.324 | 7.359 | 7.192 | 14.380 | 14.324 | 16.827 | 17.271 | 17.059 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ED Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EDøi Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Emil Døi van Dijk Thorborg | Chief Executive Officer | 0 companies |