| Revenue | DKK 2,3M | -15% |
| EBITDA | DKK 403K | -8% |
| Net profit | DKK 21K | -87% |
| Total assets | DKK 5,3M | -4% |
| Equity | DKK 366K | +6% |
| Employees | 10 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 153 | 336 | 419 | 1.230 | 1.079 | 1.839 | 2.760 | 2.345 |
| Staff expenses | -264 | -294 | -425 | -852 | -871 | -1.399 | -2.289 | -1.932 |
| EBITDA | -111 | 42 | -14 | 378 | 209 | 440 | 438 | 403 |
| Depreciation & amort. | 25 | -27 | -35 | -102 | -156 | -233 | -185 | -216 |
| EBIT | -136 | 15 | -49 | 276 | 53 | 207 | 253 | 186 |
| Net financials | -5 | -11 | -36 | -42 | -52 | -45 | -49 | -159 |
| Profit before tax | -141 | 3 | -85 | 234 | 1 | 162 | 204 | 28 |
| Tax | -31 | 1 | -18 | 52 | 0 | 36 | 45 | 7 |
| Net profit | -111 | 3 | -66 | 182 | 1 | 127 | 159 | 21 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 334 | 1.326 | 2.301 | 3.139 | 3.039 | 5.161 | 5.536 | 5.314 |
| Equity | -60 | -57 | -123 | 59 | 60 | 186 | 345 | 366 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.244 |
| Short-term debt | 393 | 1.383 | 2.424 | 3.076 | 2.976 | 4.935 | 5.135 | 3.642 |
| Total debt | 393 | 1.383 | 2.424 | 3.076 | 2.976 | 4.935 | 5.135 | 4.886 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VE Management | Management | 2019 | — | — |
TE Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Esig Holding ApS | Company | 50.0% | 50.0% | 2019 |
T.E.O. Holding ApS | Company | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Viggo Esig Andersen | Management | 0 companies |
| Tonny Esig Overby | Chief Executive Officer | 0 companies |
| Karl Esig Andersen | Chairman | 0 companies |