| Revenue | DKK 945K | +18% |
| EBITDA | DKK 158K | -3% |
| Net profit | DKK 13K | +104% |
| Total assets | DKK 5,9M | +11% |
| Equity | DKK 1,4M | +1% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 826 | 323 | 509 | 803 | 945 |
| Staff expenses | -626 | -615 | -633 | -640 | -786 |
| EBITDA | 200 | -291 | -124 | 163 | 158 |
| Depreciation & amort. | -120 | -125 | -83 | -59 | -60 |
| EBIT | 80 | -417 | -207 | 104 | 98 |
| Net financials | -61 | -67 | -84 | -96 | -82 |
| Profit before tax | 19 | -483 | -291 | 8 | 16 |
| Tax | 4 | -106 | -64 | 2 | 4 |
| Net profit | 15 | -377 | -227 | 6 | 13 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 5.514 | 5.282 | 5.134 | 5.348 | 5.926 |
| Equity | 1.936 | 1.559 | 1.332 | 1.338 | 1.351 |
| Long-term debt | 1.956 | 1.851 | 1.748 | 1.649 | 1.547 |
| Short-term debt | 1.172 | 1.430 | 1.612 | 1.916 | 2.580 |
| Total debt | 3.128 | 3.281 | 3.360 | 3.565 | 4.127 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
EM Management | Management | 1990 |
| Former (2) | ||
ET | Audit | 1990 – 1994 |
PE Management | Management | 1990 – 1994 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2008 | |
| Chairman | 2022 | |
| Former (3) | ||
| Board of Directors | 1990 – 1994 | |
| Board of Directors | 1990 – 2008 | |
| Chairman | 1990 – 1994 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2022 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2022 | |
| Individual | 10–14.99% | 10–14.99% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Maass | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Hanne Waarst Maass | Board of Directors | 0 companies |
| Daniel Maass | Chairman | 0 companies |
| Niels Damsgaard-Sørensen | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |