| Revenue | DKK 7,3M | +4% |
| EBITDA | DKK 520K | -45% |
| Net profit | DKK 205K | -60% |
| Total assets | DKK 4,4M | +0% |
| Equity | DKK 1,9M | -5% |
| Employees | 12 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 951 | 3.436 | 3.040 | 4.663 | 4.387 | 4.459 | 4.790 | 6.998 | 7.308 |
| Staff expenses | -797 | -2.884 | -2.921 | -3.119 | -3.548 | -3.541 | -4.082 | -6.047 | -6.788 |
| EBITDA | 154 | 551 | 119 | 1.543 | 839 | 918 | 699 | 951 | 520 |
| Depreciation & amort. | -23 | -128 | -264 | -347 | -363 | -315 | -215 | -249 | -217 |
| EBIT | 131 | 423 | -144 | 1.197 | 476 | 603 | 484 | 702 | 303 |
| Net financials | -16 | -28 | -43 | -41 | -46 | -6 | -29 | -43 | -33 |
| Profit before tax | 115 | 395 | -187 | 1.156 | 430 | 597 | 455 | 659 | 270 |
| Tax | 26 | 89 | 5 | 176 | 103 | 138 | 103 | 153 | 64 |
| Net profit | 89 | 306 | -193 | 980 | 327 | 459 | 352 | 506 | 205 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.124 | 1.917 | 1.411 | 3.066 | 3.506 | 3.894 | 4.337 | 4.399 | 4.413 |
| Equity | 139 | 444 | 252 | 1.231 | 1.558 | 1.767 | 1.669 | 2.026 | 1.931 |
| Long-term debt | 248 | 305 | 530 | 462 | 890 | 846 | 778 | 674 | 636 |
| Short-term debt | 711 | 1.127 | 583 | 1.374 | 1.058 | 1.279 | 1.860 | 1.672 | 1.764 |
| Total debt | 959 | 1.432 | 1.113 | 1.835 | 1.948 | 2.125 | 2.638 | 2.346 | 2.400 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EL Management | Management | 2017 | — | — |
LW Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ELM HOLDING, SNAVE ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Ejvind Lægdsgaard Madsen | Management | 0 companies |
| Lotte Wichmann Lægdsgaard | Management | 0 companies |