| Revenue | DKK 4,3M | +4% |
| EBITDA | DKK 273K | +348% |
| Net profit | DKK -809K | -4% |
| Total assets | DKK 10,8M | -6% |
| Equity | DKK 608K | -57% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 3.239 | 2.972 | 2.334 | 3.860 | 4.138 | 4.313 |
| Staff expenses | -2.151 | -2.437 | -1.889 | -2.671 | -4.246 | -3.995 |
| EBITDA | 1.088 | 537 | 445 | 1.186 | -110 | 273 |
| Depreciation & amort. | -273 | 1 | -187 | -328 | -530 | -587 |
| EBIT | 815 | 536 | 257 | 858 | -640 | -314 |
| Net financials | -271 | -234 | -220 | -259 | -503 | -495 |
| Profit before tax | 544 | 302 | 38 | 634 | -407 | -809 |
| Tax | 148 | 94 | 12 | 175 | 368 | -0 |
| Net profit | 396 | 209 | 25 | 459 | -775 | -809 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 8.330 | 6.711 | 5.774 | 8.065 | 11.408 | 10.765 |
| Equity | 1.749 | 1.807 | 1.833 | 2.292 | 1.417 | 608 |
| Long-term debt | 491 | 0 | 0 | 4.587 | 5.427 | 3.177 |
| Short-term debt | 6.090 | 4.855 | 3.904 | 1.166 | 4.564 | 6.979 |
| Total debt | 6.581 | 4.855 | 3.904 | 5.754 | 9.991 | 10.157 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EK Management | Management | 1982 | — | — |
EC Management | Management | 1982 | — | — |
| Audit | 1982 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2010 | |
| Individual | 0.0% | 5.0% | 2017 | |
F.EL. HOLDING ApS | Company | 66.7% | 66.7% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Kr Brask | Management | 0 companies |
| Erik Carl Iversen | Management | 0 companies |
| REVISIONSKONTORET I KASTRUP- TÅRNBY ApS | Audit | 0 companies |
| Kim Blach | Board of Directors | 0 companies |
| Carsten Kejlstrup Ottesen | Board of Directors | 0 companies |
| Michael Peder Larsen | Board of Directors | 0 companies |
| Julie Øland Feddersen | Board of Directors | 0 companies |