| Revenue | DKK 3,2M | +9% |
| EBITDA | DKK 1,6M | +6% |
| Net profit | DKK 134K | +8% |
| Total assets | DKK 25,5M | +7% |
| Equity | DKK 7M | +23% |
| Employees | 8 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.989 | 1.840 | 1.784 | 2.908 | 3.180 |
| Staff expenses | -2.041 | -1.855 | -1.345 | -1.353 | -1.536 |
| EBITDA | 943 | -15 | 438 | 1.556 | 1.644 |
| Depreciation & amort. | -398 | -406 | -419 | -424 | -464 |
| EBIT | 545 | -421 | 19 | 1.132 | 1.181 |
| Net financials | -396 | -560 | -1.025 | -973 | -1.009 |
| Profit before tax | 149 | -980 | -1.006 | 159 | 172 |
| Tax | 33 | -216 | -220 | 35 | 38 |
| Net profit | 116 | -764 | -787 | 124 | 134 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 23.684 | 23.883 | 24.071 | 23.752 | 25.508 |
| Equity | 7.116 | 6.353 | 5.566 | 5.690 | 7.023 |
| Long-term debt | 8.651 | 8.264 | 8.172 | 9.962 | 8.844 |
| Short-term debt | 6.096 | 7.662 | 8.948 | 6.680 | 8.184 |
| Total debt | 14.747 | 15.926 | 17.121 | 16.643 | 17.028 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
EM Founder | Founder | 1993 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2013 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Ellen Marie Mortensen | Founder | 0 companies |
| Martha Høj Laubjerg | Board of Directors | 0 companies |