| Revenue | DKK 15K | -722% |
| EBITDA | DKK 15K | +722% |
| Net profit | DKK 2K | +202% |
| Total assets | DKK 2K | -27% |
| Equity | DKK -241K | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 46 | 150 | 15 | -3 | -21 | -18 | -20 | -4 | 9 | -21 | -35 | -17 | -2 | 15 |
| Staff expenses | -101 | -123 | -204 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -55 | 150 | -189 | -3 | -21 | -18 | -20 | -4 | 9 | -21 | -35 | -17 | -2 | 15 |
| Depreciation & amort. | -24 | 61 | -9 | -10 | -10 | -7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -79 | 89 | -198 | -13 | -31 | -25 | -20 | -4 | 9 | -21 | -35 | -17 | -2 | 15 |
| Net financials | -14 | -1 | -4 | -1 | -1 | -1 | -0 | -0 | 0 | -0 | -0 | -0 | 0 | -12 |
| Profit before tax | -94 | 88 | -202 | -14 | -32 | -26 | -21 | -4 | 9 | -21 | -35 | -17 | -2 | 2 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -94 | 88 | -202 | -14 | -32 | -26 | -21 | -4 | 9 | -21 | -35 | -17 | -2 | 2 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 225 | 243 | 90 | 61 | 32 | 2 | 5 | 6 | 2 | 3 | 4 | 5 | 3 | 2 |
| Equity | 34 | 122 | -80 | -93 | -125 | -152 | -173 | -177 | -168 | -189 | -224 | -241 | -244 | -241 |
| Long-term debt | 0 | 0 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 0 |
| Short-term debt | 191 | 121 | 60 | 45 | 47 | 43 | 68 | 73 | 59 | 82 | 118 | 136 | 136 | 243 |
| Total debt | 191 | 121 | 170 | 155 | 157 | 153 | 178 | 183 | 169 | 192 | 228 | 246 | 246 | 243 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HE Audit | Audit | 1976 | — | — |
EP Management | Management | 1976 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Erling Andersen | Audit | 0 companies |
| Erling Pfeil Olsen | Management | 0 companies |
| Niels Dreijer | Board of Directors | 0 companies |
| Eric Kattrup | Board of Directors | 0 companies |