| Revenue | DKK 6,9M | -45% |
| EBITDA | DKK 2,3M | -74% |
| Net profit | DKK 1M | -83% |
| Total assets | DKK 28,7M | +4% |
| Equity | DKK 5,4M | -48% |
| Employees | 9 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 8.846 | 15.316 | 13.123 | 12.396 | 6.851 |
| Staff expenses | -2.836 | -3.499 | -4.331 | -3.722 | -4.585 |
| EBITDA | 6.010 | 11.817 | 8.792 | 8.674 | 2.266 |
| Depreciation & amort. | -330 | -406 | -420 | -444 | -461 |
| EBIT | 5.680 | 11.410 | 8.372 | 8.229 | 1.805 |
| Net financials | -311 | -387 | -524 | -439 | -449 |
| Profit before tax | 5.368 | 11.024 | 7.849 | 7.790 | 1.356 |
| Tax | 1.185 | 2.452 | 1.804 | 1.728 | 323 |
| Net profit | 4.183 | 8.572 | 6.044 | 6.063 | 1.033 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 28.196 | 36.549 | 31.755 | 27.574 | 28.684 |
| Equity | 8.158 | 12.730 | 10.274 | 10.337 | 5.370 |
| Long-term debt | 0 | 0 | 1.554 | 1.315 | 0 |
| Short-term debt | 19.981 | 23.786 | 19.907 | 15.909 | 23.288 |
| Total debt | 19.981 | 23.786 | 21.460 | 17.224 | 23.289 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
EM Founder | Founder | 1990 |
TG Founder | Founder | 1990 |
AL Management | Management | 2003 |
| Former (1) | ||
SS Audit | Audit | 1990 – 1993 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2008 | |
| Board of Directors | 2025 | |
| Former (1) | ||
| Board of Directors | 2003 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2008 | |
| Company | 50–66.65% | 50–66.65% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Else Marie Simonsen | Founder | 0 companies |
| Troels Grunstrup | Founder | 0 companies |
| Anne Læssøe Jensen | Management | 0 companies |
| Steen Slotholt | Audit | 0 companies |
| Jesper Simonsen | Chairman | 0 companies |
| Preben Simonsen | Board of Directors | 0 companies |
| Knud Harberg Andreassen | Board of Directors | 0 companies |