| Revenue | DKK 354K | -43% |
| EBITDA | DKK 29K | +102% |
| Net profit | DKK -129K | +93% |
| Total assets | DKK 3,1M | -30% |
| Equity | DKK 3M | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 247 | 50 | 1 | 16 | 99 | 47 | 571 | 692 | 868 | 1.176 | 979 | 920 | 618 | 354 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -568 | -561 | -532 | -530 | -677 | -723 | -670 | -266 |
| EBITDA | 155 | 50 | 1 | 16 | 99 | 47 | 3 | 131 | 336 | 647 | 302 | 89 | -1.862 | 29 |
| Depreciation & amort. | -545 | -585 | -718 | -486 | -421 | -291 | -38 | -14 | -13 | -13 | -30 | -59 | -64 | -28 |
| EBIT | -390 | -536 | -716 | -469 | -322 | -244 | -34 | 117 | 323 | 634 | 272 | 30 | -1.927 | 1 |
| Net financials | -128 | -95 | 10 | 13 | -53 | -23 | -88 | -33 | -31 | 10 | -61 | 60 | 178 | -130 |
| Profit before tax | -518 | -631 | -706 | -457 | -375 | -268 | -122 | 83 | 292 | 643 | 210 | 90 | -1.748 | -129 |
| Tax | -2 | -0 | 3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -516 | -631 | -709 | -457 | -375 | -268 | -122 | 83 | 292 | 643 | 210 | 90 | -1.748 | -129 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.267 | 9.102 | 8.111 | 7.401 | 6.879 | 6.609 | 7.047 | 6.739 | 6.577 | 7.115 | 7.070 | 6.996 | 4.379 | 3.087 |
| Equity | 7.254 | 6.430 | 5.622 | 5.066 | 4.590 | 4.322 | 4.906 | 4.990 | 5.063 | 5.707 | 5.804 | 5.780 | 3.207 | 2.956 |
| Long-term debt | 1.526 | 1.490 | 1.492 | 1.335 | 1.381 | 1.433 | 1.300 | 1.219 | 1.134 | 1.057 | 968 | 868 | 787 | 0 |
| Short-term debt | 1.281 | 1.004 | 824 | 972 | 909 | 855 | 841 | 530 | 379 | 351 | 298 | 348 | 385 | 131 |
| Total debt | 2.807 | 2.494 | 2.316 | 2.307 | 2.289 | 2.287 | 2.141 | 1.749 | 1.513 | 1.408 | 1.266 | 1.216 | 1.172 | 131 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1957 | — | — | |
EP Management | Management | 1957 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1957 | — | — | |
| Board of Directors | 1957 | — | — | |
| Board of Directors | 1957 | — | — | |
| Board of Directors | 1957 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2024 | |
| Individual | 33.3% | 33.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Jørn Frausing | Audit | 0 companies |
| Else Petersen | Management | 0 companies |
| Christopher Brøchner Petersen | Board of Directors | 0 companies |
| Ernst Rasmussen | Board of Directors | 0 companies |
| Niels Birger Terkildsen | Board of Directors | 0 companies |
| Adrian Rasmussen | Board of Directors | 0 companies |