| Revenue | DKK -13K | -125% |
| EBITDA | DKK -13K | -160% |
| Net profit | DKK -11K | -161% |
| Total assets | DKK 96K | -27% |
| Equity | DKK 68K | -14% |
| Employees | 4 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | -29 | 2.316 | 3.019 | 1.265 | 53 | -13 |
| Staff expenses | -0 | -1.905 | -1.508 | -873 | -31 | -0 |
| EBITDA | -29 | 410 | 1.512 | 392 | 22 | -13 |
| Depreciation & amort. | -0 | -50 | -50 | -400 | -0 | -0 |
| EBIT | -29 | 360 | 1.462 | -8 | 22 | -13 |
| Net financials | -0 | -29 | -15 | -2 | 0 | -0 |
| Profit before tax | -29 | 331 | 1.446 | -10 | 22 | -14 |
| Tax | -4 | 74 | 318 | -3 | 5 | -3 |
| Net profit | -25 | 257 | 1.128 | -7 | 17 | -11 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 44 | 1.226 | 2.306 | 246 | 131 | 96 |
| Equity | 15 | 272 | 1.168 | 61 | 78 | 68 |
| Long-term debt | 0 | 65 | 314 | 0 | 5 | 0 |
| Short-term debt | 29 | 884 | 815 | 185 | 48 | 28 |
| Total debt | 29 | 949 | 1.129 | 185 | 53 | 28 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Management | Management | 2023 | — | — |
CH Management | Management | 2023 | — | — |
MH Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vurderingsmægler ApS | Company | 100.0% | 100.0% | 2023 |
ELLEKILDE HOLDING ApS | Company | 25.0% | 25.0% | 2020 |
Egkilde Holding ApS | Company | 25.0% | 25.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Emil Severin Egkilde | Management | 0 companies |
| Christian Honoré | Management | 0 companies |
| Mads Heinrich Roepstorff | Management | 0 companies |
| Torben Hald Kimø | Chairman | 0 companies |