| Revenue | DKK 139K | +185% |
| EBITDA | DKK 124K | +174% |
| Net profit | DKK -222K | -25% |
| Total assets | DKK 4,2M | -19% |
| Equity | DKK 900K | -20% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 78 | 16 | 212 | 238 | 235 | 179 | 82 | 171 | 307 | 113 | 139 | 49 | 139 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -61 | -0 | -0 | -0 | -0 |
| EBITDA | 78 | 16 | 65 | 238 | 235 | 179 | 82 | 86 | 246 | 110 | 112 | 45 | 124 |
| Depreciation & amort. | -506 | -771 | -0 | -196 | -173 | -174 | -175 | -164 | -164 | -164 | -133 | -129 | -238 |
| EBIT | -428 | -755 | 65 | 42 | 62 | 5 | -93 | -78 | 81 | -54 | -21 | -84 | -114 |
| Net financials | -167 | -244 | -145 | -303 | -119 | -93 | -201 | 32 | -15 | -116 | -87 | -108 | -103 |
| Profit before tax | -595 | -999 | -80 | -261 | -57 | -88 | -294 | -47 | 67 | -170 | -108 | -192 | -217 |
| Tax | -17 | -35 | 23 | -6 | 27 | 20 | -25 | -12 | 51 | 1 | 11 | -14 | 5 |
| Net profit | -577 | -963 | -103 | -255 | -84 | -108 | -269 | -35 | 15 | -171 | -119 | -178 | -222 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.867 | 8.715 | 7.831 | 9.458 | 9.253 | 9.087 | 9.056 | 8.378 | 6.875 | 6.791 | 5.662 | 5.161 | 4.162 |
| Equity | 3.391 | 2.427 | 2.324 | 2.070 | 1.986 | 1.878 | 1.609 | 1.574 | 1.590 | 1.419 | 1.300 | 1.122 | 900 |
| Long-term debt | 3.001 | 2.925 | 5.687 | 7.308 | 7.204 | 7.094 | 6.990 | 5.812 | 5.716 | 2.819 | 2.001 | 2.001 | 1.992 |
| Short-term debt | 3.475 | 3.363 | 2.663 | 3.734 | 3.665 | 3.662 | 3.952 | 3.898 | 2.427 | 2.553 | 2.361 | 2.039 | 1.270 |
| Total debt | 6.476 | 6.288 | 5.507 | 7.388 | 10.869 | 10.757 | 10.942 | 9.710 | 8.143 | 5.372 | 4.362 | 4.039 | 3.262 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Management | Management | 1982 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EJNAR SKRIVER HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Ejnar Skriver | Management | 0 companies |