| Revenue | DKK 6,4M | -4% |
| EBITDA | DKK 999K | -57% |
| Net profit | DKK -501K | -148% |
| Total assets | DKK 14,9M | +29% |
| Equity | DKK 3,4M | -13% |
| Employees | 19 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 733 | 3.655 | 2.386 | 3.267 | 5.043 | 5.594 | 5.343 | 6.121 | 6.677 | 6.396 |
| Staff expenses | -321 | -2.144 | -2.062 | -2.722 | -3.556 | -4.309 | -3.933 | -4.736 | -4.339 | -5.397 |
| EBITDA | 412 | 1.511 | 324 | 545 | 1.487 | 1.242 | 1.410 | 1.385 | 2.338 | 999 |
| Depreciation & amort. | -23 | -134 | -297 | -523 | -600 | -610 | -643 | -768 | -794 | -1.008 |
| EBIT | 389 | 1.376 | 27 | 22 | 887 | 633 | 767 | 617 | 1.544 | -9 |
| Net financials | 0 | -1 | -23 | -19 | -53 | -100 | -135 | -246 | -275 | -631 |
| Profit before tax | 389 | 1.375 | 4 | 3 | 834 | 533 | 632 | 371 | 1.269 | -640 |
| Tax | 85 | 303 | 2 | 1 | 163 | 120 | 140 | 84 | 222 | -138 |
| Net profit | 303 | 1.073 | 2 | 2 | 671 | 413 | 492 | 288 | 1.048 | -501 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 835 | 2.509 | 5.730 | 5.571 | 9.492 | 10.368 | 11.993 | 12.894 | 11.556 | 14.885 |
| Equity | 383 | 1.456 | 1.458 | 1.460 | 2.131 | 2.544 | 3.036 | 2.824 | 3.872 | 3.370 |
| Long-term debt | 0 | 0 | 2.753 | 2.265 | 2.670 | 2.127 | 3.140 | 2.319 | 2.726 | 2.110 |
| Short-term debt | 436 | 1.017 | 1.482 | 1.807 | 4.505 | 5.533 | 5.605 | 7.556 | 4.750 | 9.334 |
| Total debt | 436 | 1.017 | 4.234 | 4.072 | 7.175 | 7.660 | 8.745 | 9.875 | 7.476 | 11.444 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EG Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PRO MONTAGE A/S | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Gammelgaard | Chief Executive Officer | 0 companies |