| Revenue | DKK 1,5M | -57% |
| EBITDA | DKK 444K | -81% |
| Net profit | DKK -931K | -244% |
| Total assets | DKK 47,8M | +8% |
| Equity | DKK 17,9M | -5% |
| Employees | 4 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 117 | 831 | 1.520 | 2.189 | 2.705 | 3.431 | 1.475 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -1.078 | -1.031 |
| EBITDA | 117 | 831 | 1.520 | 2.189 | 2.705 | 2.353 | 444 |
| Depreciation & amort. | -0 | -0 | -0 | -340 | -608 | -646 | -479 |
| EBIT | 117 | 831 | 1.520 | 1.850 | 2.097 | 1.707 | -35 |
| Net financials | -75 | -262 | -323 | -419 | -349 | -878 | -1.281 |
| Profit before tax | 42 | 569 | 1.196 | 1.431 | 1.747 | 829 | -1.316 |
| Tax | 10 | 125 | 264 | 314 | 384 | 183 | -386 |
| Net profit | 33 | 444 | 932 | 1.117 | 1.363 | 646 | -931 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 2.892 | 10.071 | 11.499 | 21.240 | 24.147 | 44.195 | 47.754 |
| Equity | 533 | 977 | 1.909 | 10.927 | 12.290 | 18.831 | 17.900 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.340 | 8.971 | 9.413 | 9.958 | 11.244 | 24.657 | 29.395 |
| Total debt | 2.340 | 8.971 | 9.413 | 9.958 | 11.244 | 24.657 | 29.395 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EF Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frandsen Holding I ApS | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Frandsen | Management | 0 companies |
| Erling Knudsen | Chairman | 0 companies |
| Lotte Frandsen | Board of Directors | 0 companies |