| Revenue | DKK 1,1M | +0% |
| EBITDA | DKK 598K | -25% |
| Net profit | DKK -63K | -113% |
| Total assets | DKK 8,2M | -29% |
| Equity | DKK 5,5M | -22% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 32 | 230 | -181 | 370 | 533 | 631 | 789 | 758 | 687 | 842 | 673 | 1.119 | 1.108 | 1.103 |
| Staff expenses | -194 | -483 | -485 | -524 | -61 | -265 | -249 | -304 | -279 | -306 | -306 | -305 | -306 | -506 |
| EBITDA | -161 | -253 | -666 | -154 | 471 | 366 | 539 | 454 | 408 | 537 | 360 | 814 | 802 | 598 |
| Depreciation & amort. | -0 | -222 | -289 | -336 | -347 | -380 | -344 | -330 | -338 | -339 | -334 | -331 | -328 | -359 |
| EBIT | -161 | -475 | -955 | -490 | 124 | -14 | 195 | 124 | 70 | 198 | 26 | 483 | 473 | 239 |
| Net financials | -3.525 | 1.051 | 373 | 949 | 172 | 380 | 44 | 630 | 501 | 271 | -447 | 606 | 145 | -320 |
| Profit before tax | -3.686 | 576 | -582 | 459 | 296 | 366 | 239 | 754 | 571 | 469 | -421 | 1.089 | 619 | -81 |
| Tax | -336 | 139 | -37 | -363 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 117 | 136 | -18 |
| Net profit | -2.364 | 437 | -545 | 823 | 296 | 366 | 239 | 754 | 571 | 469 | -421 | 972 | 482 | -63 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.017 | 23.760 | 21.651 | 21.554 | 19.207 | 18.065 | 16.163 | 14.665 | 13.956 | 14.703 | 12.272 | 11.974 | 11.594 | 8.236 |
| Equity | 17.439 | 17.476 | 16.731 | 17.354 | 12.150 | 11.516 | 10.754 | 10.509 | 10.079 | 9.548 | 8.127 | 8.099 | 7.081 | 5.518 |
| Long-term debt | 0 | 4.119 | 4.020 | 3.778 | 5.973 | 5.136 | 4.165 | 3.372 | 2.585 | 2.333 | 2.090 | 1.752 | 1.542 | 1.304 |
| Short-term debt | 578 | 389 | 887 | 422 | 1.083 | 1.413 | 1.244 | 784 | 1.291 | 2.822 | 2.054 | 2.123 | 2.971 | 1.414 |
| Total debt | 578 | 4.508 | 4.907 | 4.200 | 7.057 | 6.549 | 5.408 | 4.156 | 3.877 | 5.154 | 4.145 | 3.875 | 4.512 | 2.718 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EO Management | Management | 1978 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1978 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1978 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 100.0% | 2001 | |
BOAK A/S | Company | 50.0% | 0.0% | 2016 |
| Individual | 50.0% | 25.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Erling Olsen | Management | 0 companies |
| Jørgen Spilcker | Board of Directors | 0 companies |
| Klaus Erling Olsen | Board of Directors | 0 companies |
| Hans Henrik Poulsen | Board of Directors | 0 companies |
| Kasper Erling Ellekær-Olsen | Board of Directors | 0 companies |
| Birthe Caspersen Bundgård | Board of Directors | 0 companies |