| Revenue | DKK 4,1M | +3% |
| EBITDA | DKK 1,2M | +150% |
| Net profit | DKK 1M | +144% |
| Total assets | DKK 4,3M | +36% |
| Equity | DKK -4,6M | +18% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.355 | 5.465 | 4.810 | 4.669 | 4.158 | 4.251 | 4.725 | 4.498 | 4.686 | 4.913 | 1.844 | 2.704 | 4.002 | 4.126 |
| Staff expenses | -2.976 | -3.179 | -3.028 | -2.701 | -1.866 | -2.247 | -2.612 | -2.558 | -3.013 | -2.965 | -3.088 | -4.054 | -3.541 | -2.976 |
| EBITDA | 2.378 | 2.286 | 1.782 | 1.968 | 2.292 | 2.004 | 2.113 | 1.939 | 1.672 | 1.948 | -1.244 | -1.350 | 460 | 1.150 |
| Depreciation & amort. | 1.005 | -430 | -620 | -818 | -1.041 | -1.267 | -1.358 | -1.562 | -1.723 | -3.297 | -2.825 | -2.251 | -2.723 | -0 |
| EBIT | 1.373 | 1.856 | 1.162 | 1.149 | 1.251 | 736 | 756 | 377 | -51 | -1.349 | -4.068 | -3.601 | -2.262 | 1.150 |
| Net financials | 12 | 11 | 2 | -7 | -15 | -10 | -12 | -23 | -3 | -20 | -21 | -118 | -112 | -107 |
| Profit before tax | 1.385 | 1.867 | 1.163 | 1.142 | 1.235 | 726 | 743 | 354 | -55 | -1.369 | -4.089 | -3.719 | -2.374 | 1.043 |
| Tax | 348 | 469 | 277 | 238 | 272 | 160 | 164 | 78 | -157 | -460 | -478 | -0 | -0 | -0 |
| Net profit | 1.037 | 1.398 | 886 | 904 | 963 | 566 | 580 | 275 | 102 | -908 | -3.611 | -3.719 | -2.374 | 1.043 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.873 | 7.970 | 8.636 | 8.659 | 9.306 | 9.693 | 10.435 | 9.955 | 11.718 | 11.337 | 8.014 | 5.841 | 3.168 | 4.306 |
| Equity | 1.343 | 2.316 | 2.752 | 3.206 | 3.989 | 4.375 | 4.774 | 4.870 | 4.972 | 4.064 | 453 | -3.267 | -5.640 | -4.598 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 108 | 322 | 276 | 278 | 288 | 296 | 314 |
| Short-term debt | 6.531 | 5.617 | 5.657 | 4.988 | 4.580 | 4.421 | 4.644 | 3.882 | 5.486 | 6.520 | 7.284 | 8.820 | 8.512 | 8.589 |
| Total debt | 6.531 | 5.617 | 5.657 | 4.988 | 4.580 | 4.421 | 4.644 | 3.990 | 5.808 | 6.796 | 7.562 | 9.108 | 8.809 | 8.904 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EA Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
TH Management | Management | 1992 | — | — |
PA Management | Management | 2023 | — | — |
US Management | Management | 1992 | — | — |
ET | Audit | 1992 | — | — |
MA Management | Management | 1992 | — | — |
SK Management | Management | 1992 | — | — |
KJ Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
KM Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1992 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 1997 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1992 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 1992 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2026 | |
POTIOR ApS | Company | 20.0% | 20.0% | 2012 |
| Individual | 20.0% | 20.0% | 2012 | |
A92 HOLDING ApS | Company | 20.0% | 20.0% | 2013 |
INNOMATE a/s | Company | 10.0% | 10.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Eirik Aalvik Stranden | Chief Executive Officer | 0 companies |
| Torben Hoberg Frederiksen | Management | 0 companies |
| Per Andreas Näslund | Management | 0 companies |
| Ulf Svejgaard Poulsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Maria Ammitzbøll | Management | 0 companies |
| Søren Kjærsgaard Grønbæk | Management | 0 companies |
| Karsten Jørgensen | Chief Executive Officer | 0 companies |
| Kræn Munck Christensen | Management | 0 companies |
| Max Haubart Madsen | Board of Directors | 0 companies |
| Erling Holm | Chairman | 0 companies |
| Staffan Herbst | Board of Directors | 0 companies |
| Steffen Hartje | Board of Directors | 0 companies |
| Bjørn Halvor Sannesmoen | Board of Directors | 0 companies |
| Knud Erik Mortensen | Chairman | 0 companies |
| Kent Mousten Sørensen | Board of Directors | 0 companies |
| Ib Tranberg | Chairman | 0 companies |
| Mogens Christensen | Chairman | 0 companies |
| Vibeke Wesarg Riemer | Chairman | 0 companies |
| Peter Müller Larsen | Board of Directors | 0 companies |
| Hans Henrik Halvorsen | Board of Directors | 0 companies |
| Preben Larsen | Board of Directors | 0 companies |
| Karl Lorenz Schwennesen | Board of Directors | 0 companies |
| Poul Jeppesen | Board of Directors | 0 companies |
| Anni Thorsen | Board of Directors | 0 companies |
| Lars Christensen | Board of Directors | 0 companies |
| Mogens Kaalbye | Board of Directors | 0 companies |
| Espen Øxnes | Board of Directors | 0 companies |
| Henrik Holck | Chairman | 0 companies |
| Tobias Lange | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |